| Revenue | DKK 650K | +92% |
| EBITDA | DKK 650K | +92% |
| Net profit | DKK 314K | -39% |
| Total assets | DKK 13,6M | +35% |
| Equity | DKK 3,9M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | -11 | -2 | 338 | 650 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 35 | -4 | -4 | -4 | -4 | -4 | -5 | -4 | -2 | -11 | -2 | 338 | 650 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 35 | -4 | -4 | -4 | -4 | -4 | -5 | -4 | -2 | -11 | -2 | 338 | 650 |
| Net financials | -212 | -3.192 | -86 | 51 | 566 | 1.502 | -17 | -83 | -35 | 7 | -2 | -271 | -420 |
| Profit before tax | -177 | -3.197 | -90 | 46 | 562 | 1.498 | -21 | -86 | -37 | -4 | -4 | 67 | 230 |
| Tax | 19 | 60 | -0 | -0 | -0 | -0 | -0 | -44 | -38 | -1 | -0 | -452 | -85 |
| Net profit | -197 | -3.257 | -90 | 46 | 562 | 1.498 | -21 | -42 | 0 | -3 | -4 | 519 | 314 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.746 | 2.930 | 2.627 | 3.259 | 5.859 | 6.436 | 5.632 | 5.851 | 6.214 | 362 | 356 | 10.072 | 13.622 |
| Equity | 989 | -2.121 | -2.211 | -1.925 | -1.363 | 135 | 114 | 71 | 72 | 69 | 64 | 3.599 | 3.913 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.171 | 10.618 |
| Short-term debt | 1.757 | 5.051 | 4.838 | 5.184 | 7.222 | 6.301 | 5.519 | 5.779 | 6.142 | 293 | 292 | 388 | 4.399 |
| Total debt | 1.757 | 5.051 | 4.838 | 5.184 | 7.222 | 6.301 | 5.519 | 5.779 | 6.142 | 293 | 292 | 6.473 | 9.708 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2019 | — | — |
KE Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STORAGER ASSET CAPITAL A/S | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Larsen | Management | 0 companies |
| Knud Erik Banke Kristensen | Management | 0 companies |
| Uffe Jeppesen | Chairman | 0 companies |
| Mads Krarup Kjær | Chairman | 0 companies |
| Lars Lyster Nielsen | Board of Directors | 0 companies |