| Revenue | — | — |
| EBITDA | DKK 1,5M | +12% |
| Net profit | DKK 1,5M | +12% |
| Total assets | DKK 6,5M | +11% |
| Equity | DKK 5,2M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 435 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 428 | -503 | 26 | 600 | -131 | 66 | 225 | 383 | 772 | 650 | 1.483 | 1.415 | 1.364 | 1.524 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 428 | -503 | 26 | 600 | -131 | 66 | 225 | 383 | 772 | 650 | 1.483 | 1.415 | 1.364 | 1.524 |
| Net financials | -97 | -587 | -60 | 515 | -200 | -3 | 145 | 362 | 721 | 617 | 1.457 | 1.393 | 1.355 | 1.540 |
| Profit before tax | 331 | -598 | -67 | 507 | -231 | -19 | 139 | 357 | 715 | 611 | 1.447 | 1.382 | 1.344 | 1.502 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 331 | -598 | -67 | 507 | -231 | -19 | 139 | 357 | 715 | 611 | 1.447 | 1.382 | 1.344 | 1.502 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.239 | 2.436 | 2.296 | 2.874 | 2.584 | 2.616 | 2.746 | 2.884 | 3.262 | 3.179 | 4.199 | 5.343 | 5.879 | 6.517 |
| Equity | 1.266 | 572 | 406 | 913 | 580 | 562 | 601 | 958 | 1.562 | 2.061 | 3.106 | 4.157 | 4.669 | 5.171 |
| Long-term debt | 1.965 | 1.859 | 1.854 | 1.947 | 1.044 | 1.045 | 998 | 944 | 1.571 | 1.114 | 1.088 | 1.151 | 1.174 | 1.198 |
| Short-term debt | 8 | 5 | 36 | 14 | 960 | 1.009 | 1.148 | 982 | 128 | 5 | 5 | 35 | 36 | 148 |
| Total debt | 1.973 | 1.864 | 1.890 | 1.961 | 2.003 | 2.054 | 2.145 | 1.927 | 1.699 | 1.119 | 1.093 | 1.187 | 1.210 | 1.346 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2006 | — | — |
SF Management | Management | 2006 | — | — |
DB Management | Management | 2006 | — | — |
SF Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2025 | |
| Individual | 33.3% | 100.0% | 2025 | |
| Individual | 33.3% | 0.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Sørensen | Management | 0 companies |
| Steen Falsner | Management | 0 companies |
| Dan Børge Larsen | Management | 0 companies |
| Sven Flemming Koch | Management | 0 companies |