| Revenue | DKK 1,7M | +11% |
| EBITDA | DKK 1,7M | +11% |
| Net profit | DKK 517K | +74% |
| Total assets | DKK 21M | -1% |
| Equity | DKK 3,9M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 384 | 279 | 370 | 318 | 276 | 172 | 627 | 868 | 1.014 | 490 | 711 | 1.635 | 1.547 | 1.718 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 384 | 279 | 370 | 318 | 276 | 172 | 627 | 868 | 1.014 | 490 | 711 | 1.635 | 1.547 | 1.718 |
| Depreciation & amort. | 72 | -72 | -72 | -72 | -72 | -72 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 312 | 207 | 298 | 245 | 203 | 100 | 627 | 868 | 1.014 | 490 | 711 | 1.635 | 1.547 | 1.718 |
| Net financials | -189 | -70 | -55 | -26 | -91 | -61 | -22 | -318 | -371 | -285 | 304 | -720 | -1.165 | -1.054 |
| Profit before tax | 123 | 137 | 243 | 219 | 112 | 39 | 605 | 550 | 643 | 205 | 1.015 | 915 | 381 | 665 |
| Tax | 31 | 17 | 59 | 50 | 24 | 9 | 134 | 121 | 142 | 45 | 224 | 205 | 84 | 147 |
| Net profit | 92 | 120 | 184 | 169 | 88 | 30 | 472 | 429 | 501 | 160 | 791 | 710 | 298 | 517 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.768 | 5.692 | 6.038 | 6.435 | 6.274 | 6.258 | 12.734 | 12.326 | 12.320 | 12.466 | 21.372 | 21.617 | 21.281 | 21.046 |
| Equity | 266 | 386 | 570 | 739 | 827 | 857 | 1.919 | 1.948 | 2.049 | 1.709 | 2.400 | 3.110 | 3.408 | 3.925 |
| Long-term debt | 2.914 | 2.914 | 2.917 | 2.915 | 2.419 | 2.176 | 5.809 | 5.376 | 4.758 | 4.243 | 7.636 | 6.750 | 6.278 | 5.759 |
| Short-term debt | 2.462 | 2.265 | 2.409 | 2.622 | 2.853 | 3.035 | 4.576 | 4.501 | 4.939 | 5.869 | 10.613 | 10.957 | 10.718 | 10.406 |
| Total debt | 5.376 | 5.179 | 5.326 | 5.537 | 5.273 | 5.211 | 10.386 | 9.877 | 9.698 | 10.112 | 18.250 | 17.707 | 16.996 | 16.165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SA INVEST ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Lau Andersen | Management | 0 companies |