| Revenue | DKK 457K | +3% |
| EBITDA | DKK 457K | +3% |
| Net profit | DKK 210K | -15% |
| Total assets | DKK 7,8M | -9% |
| Equity | DKK 2,8M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | -4.209 | -24 | -2.252 | 292 | 458 | 410 | 403 | 413 | 415 | 421 | 487 | 443 | 457 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -0 | -2.012 | 72 | -1.159 | 292 | 458 | 410 | 403 | 413 | 415 | 421 | 487 | 443 | 457 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -0 | -2.012 | 72 | -1.159 | 292 | 458 | 410 | 403 | 413 | 415 | 421 | 487 | 443 | 457 |
| Net financials | -264 | -467 | -622 | -223 | -166 | -247 | -237 | -210 | -207 | -187 | -169 | -156 | -130 | -188 |
| Profit before tax | -265 | -2.480 | -550 | -1.381 | 126 | 211 | 173 | 193 | 207 | 228 | 252 | 331 | 314 | 269 |
| Tax | -42 | 1.098 | 48 | 547 | 101 | -26 | 38 | 43 | 45 | 50 | 55 | 72 | 68 | 59 |
| Net profit | -223 | -3.578 | -598 | -1.928 | 25 | 237 | 135 | 150 | 161 | 178 | 197 | 259 | 246 | 210 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.116 | 11.617 | 11.132 | 8.014 | 7.876 | 7.866 | 7.795 | 7.751 | 7.697 | 7.647 | 7.748 | 7.578 | 8.584 | 7.776 |
| Equity | 6.181 | 2.603 | 2.005 | 1.013 | 1.038 | 1.275 | 1.410 | 1.560 | 1.721 | 1.900 | 2.096 | 2.356 | 2.601 | 2.811 |
| Long-term debt | 6.004 | 5.738 | 5.511 | 5.273 | 5.026 | 4.784 | 4.540 | 4.285 | 4.035 | 3.785 | 3.527 | 3.268 | 0 | 0 |
| Short-term debt | 2.986 | 3.240 | 3.615 | 1.728 | 1.812 | 1.807 | 1.845 | 1.906 | 1.941 | 1.963 | 2.124 | 1.912 | 5.846 | 4.710 |
| Total debt | 8.990 | 8.978 | 9.125 | 7.001 | 6.838 | 6.591 | 6.385 | 6.191 | 5.976 | 5.747 | 5.651 | 5.180 | 5.846 | 4.710 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LC Management | Management | 2006 | — | — |
MS Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INVESTERING 2001 ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Christensen | Management | 0 companies |
| Magne Schmidt Jakobsen | Management | 0 companies |
| Stefan Schwærter | Chairman | 0 companies |
| Finn Peter Bach | Board of Directors | 0 companies |
| René Lolle Ubbesen | Board of Directors | 0 companies |
| Palle Buhl Jørgensen | Board of Directors | 0 companies |
| Henrik Offersen | Chairman | 0 companies |