| Revenue | DKK 66K | +8% |
| EBITDA | DKK 66K | +8% |
| Net profit | DKK -77K | +11% |
| Total assets | DKK 2M | -3% |
| Equity | DKK -317K | -32% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45 | 53 | 56 | 58 | 63 | 56 | 55 | 58 | 53 | 50 | 45 | 61 | 66 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 45 | 53 | 56 | 58 | 63 | 56 | 55 | 58 | 53 | 50 | 45 | 61 | 66 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -21 | -22 | -22 | -22 | -22 |
| EBIT | 45 | 53 | 56 | 58 | 63 | 56 | 55 | 37 | 31 | 29 | 24 | 40 | 44 |
| Net financials | -68 | -53 | -56 | -31 | -27 | -26 | -22 | -25 | -22 | -22 | -21 | -126 | -122 |
| Profit before tax | -22 | -0 | 0 | 27 | 36 | 30 | 33 | 12 | 10 | 6 | 3 | -87 | -77 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -22 | -0 | 0 | 27 | 36 | 30 | 33 | 12 | 10 | 6 | 3 | -87 | -77 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.176 | 2.201 | 2.223 | 2.250 | 2.286 | 2.317 | 2.350 | 2.295 | 2.237 | 2.176 | 2.112 | 2.106 | 2.048 |
| Equity | -310 | -310 | -310 | -283 | -246 | -216 | -183 | -171 | -162 | -155 | -153 | -239 | -317 |
| Long-term debt | 1.825 | 1.825 | 1.825 | 1.825 | 1.825 | 1.825 | 1.757 | 1.689 | 1.622 | 1.555 | 1.504 | 1.453 | 1.395 |
| Short-term debt | 661 | 686 | 708 | 708 | 708 | 708 | 776 | 777 | 777 | 776 | 761 | 892 | 970 |
| Total debt | 2.486 | 2.511 | 2.533 | 2.533 | 2.533 | 2.533 | 2.533 | 2.466 | 2.399 | 2.332 | 2.265 | 2.345 | 2.365 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ISMIRIS ApS | Company | 66.7% | 66.7% | 2025 |
| Individual | 33.3% | 33.3% | 2006 | |
| Individual | 33.3% | 33.3% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bo Ismiris | Management | 0 companies |