| Revenue | DKK 1,1M | -27% |
| EBITDA | DKK 299K | -75% |
| Net profit | DKK 232K | -73% |
| Total assets | DKK 4,6M | -2% |
| Equity | DKK 4,2M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | — | — | — | -297 | -61 | 76 | 61 | 600 | 1.106 | 1.570 | 1.443 | 1.059 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -0 | -230 | -760 |
| EBITDA | -14 | -489 | 25 | 601 | -297 | -61 | 76 | 61 | 600 | 1.006 | 1.570 | 1.213 | 299 |
| Depreciation & amort. | -0 | -0 | 1 | 3 | 3 | -9 | -40 | -39 | -38 | -38 | -38 | -41 | -37 |
| EBIT | -14 | -489 | 24 | 598 | -300 | -70 | 36 | 22 | 562 | 968 | 1.532 | 1.171 | 262 |
| Net financials | 360 | -545 | -47 | 558 | -145 | 354 | -82 | 49 | -43 | 77 | 313 | -20 | 52 |
| Profit before tax | 346 | -541 | -56 | 548 | -345 | 284 | -46 | 71 | 519 | 1.045 | 1.845 | 1.151 | 314 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -118 | 22 | 230 | 408 | 301 | 81 |
| Net profit | 346 | -541 | -56 | 548 | -345 | 284 | -46 | 189 | 497 | 816 | 1.437 | 850 | 232 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.259 | 2.462 | 2.299 | 2.902 | 2.608 | 3.887 | 3.747 | 3.997 | 4.482 | 4.627 | 4.091 | 4.704 | 4.615 |
| Equity | 1.770 | 1.133 | 978 | 1.527 | 1.182 | 1.466 | 1.367 | 1.502 | 1.944 | 2.153 | 3.240 | 4.032 | 4.203 |
| Long-term debt | 1.484 | 1.326 | 1.289 | 1.309 | 1.147 | 2.311 | 2.252 | 2.193 | 2.145 | 2.071 | 0 | 0 | 0 |
| Short-term debt | 4 | 4 | 31 | 66 | 279 | 110 | 127 | 303 | 393 | 404 | 851 | 672 | 412 |
| Total debt | 1.488 | 1.330 | 1.321 | 1.375 | 1.426 | 2.421 | 2.380 | 2.496 | 2.538 | 2.475 | 851 | 672 | 412 |
| 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 | 100.0% | 100.0% | 2007 |
| 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 |