| Revenue | DKK 238K | -34% |
| EBITDA | DKK 238K | -34% |
| Net profit | DKK 9K | -92% |
| Total assets | DKK 7,6M | -2% |
| Equity | DKK 1,4M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 288 | 451 | 288 | 412 | 402 | 399 | 512 | 501 | 438 | 442 | 423 | 361 | 238 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 288 | 451 | 288 | 412 | 402 | 399 | 512 | 501 | 438 | 442 | 423 | 361 | 238 |
| Depreciation & amort. | 101 | -101 | -109 | -109 | -1.990 | -108 | -109 | -109 | -109 | -109 | -109 | -109 | -109 |
| EBIT | 187 | 350 | 179 | 303 | -1.588 | 291 | 403 | 392 | 329 | 334 | 314 | 252 | 129 |
| Net financials | -705 | -461 | -460 | -445 | -484 | -448 | -456 | -243 | -165 | -248 | -158 | -138 | -120 |
| Profit before tax | -518 | -110 | -281 | -142 | -2.072 | -157 | -52 | 149 | 164 | 86 | 156 | 115 | 9 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -165 | -0 | -0 | -0 | -0 |
| Net profit | -518 | -110 | -281 | -142 | -2.072 | -157 | -52 | 149 | 329 | 86 | 156 | 115 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.619 | 10.559 | 10.369 | 10.271 | 8.275 | 8.220 | 8.036 | 7.937 | 7.992 | 8.670 | 8.173 | 7.809 | 7.617 |
| Equity | -2.769 | 2.872 | 2.510 | 2.582 | 724 | 821 | 1.045 | 1.263 | 1.592 | 1.677 | 1.833 | 1.348 | 1.357 |
| Long-term debt | 6.196 | 6.107 | 5.967 | 5.884 | 5.980 | 5.476 | 5.232 | 5.020 | 4.683 | 5.151 | 5.273 | 5.051 | 4.813 |
| Short-term debt | 7.191 | 1.580 | 1.892 | 1.805 | 1.570 | 1.923 | 1.758 | 1.655 | 1.717 | 1.842 | 1.067 | 1.409 | 1.447 |
| Total debt | 13.388 | 7.688 | 7.860 | 7.689 | 7.551 | 7.398 | 6.991 | 6.675 | 6.401 | 6.992 | 6.340 | 6.461 | 6.260 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI Management | Management | 2006 | — | — |
MA Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LS HORSENS HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
MB HOLDING, HORSENS ApS | Company | 25.0% | 25.0% | 2015 |
| Individual | 15.0% | 15.0% | 2015 | |
| Individual | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Leon Ingemann Sørensen | Management | 0 companies |
| Michael Andersen | Management | 0 companies |