| Revenue | DKK -59K | -26% |
| EBITDA | DKK -59K | +26% |
| Net profit | DKK -1,4M | -183% |
| Total assets | DKK 16,8M | +0% |
| Equity | DKK -1,3M | -2188% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | -22 | -21 | — | -9 | -7 | -11 | -35 | 4 | -37 | -52 | -80 | -59 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -30 | -22 | -21 | -8 | -9 | -7 | -11 | -35 | 4 | -37 | -52 | -80 | -59 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -30 | -22 | -21 | -8 | -9 | -7 | -11 | -35 | 4 | -37 | -52 | -80 | -59 |
| Net financials | 12 | 6 | 6 | -0 | 14 | 1.184 | 4 | 491 | 1.705 | 1.457 | -4.904 | 1.747 | -1.307 |
| Profit before tax | -19 | -16 | -15 | -8 | 5 | 1.177 | -7 | 457 | 1.709 | 1.420 | -4.956 | 1.666 | -1.367 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 42 | 376 | 223 | 10 | 20 | 2 |
| Net profit | -19 | -16 | -15 | -8 | 5 | 1.177 | -7 | 415 | 1.333 | 1.196 | -4.966 | 1.647 | -1.369 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.073 | 4.116 | 4.162 | 4.220 | 3.651 | 4.520 | 446 | 13.548 | 21.240 | 21.338 | 15.575 | 16.840 | 16.803 |
| Equity | 2.551 | 2.535 | 2.520 | 2.512 | 2.517 | 3.694 | 438 | 853 | 2.185 | 3.382 | -1.584 | 63 | -1.306 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.522 | 1.582 | 1.642 | 1.708 | 1.133 | 825 | 9 | 12.696 | 19.055 | 17.956 | 17.159 | 16.778 | 18.109 |
| Total debt | 1.522 | 1.582 | 1.642 | 1.708 | 1.133 | 825 | 9 | 12.696 | 19.055 | 17.956 | 17.159 | 16.778 | 18.109 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2023 | |
| Individual | 33.3% | 0.0% | 2023 | |
SKJ INVEST ApS | Company | 5.0% | 100.0% | 2023 |
BERING GROUP ApS | Company | 15.0% | 15.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Skjønnemann | Management | 0 companies |
| Michael Witt Johansen | Chairman | 0 companies |
| Torben Gerber | Board of Directors | 0 companies |