| Revenue | DKK 2,1M | +11% |
| EBITDA | DKK 452K | +1032% |
| Net profit | DKK 247K | +237% |
| Total assets | DKK 437K | -41% |
| Equity | DKK -1,1M | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.376 | — | 1.460 | 1.875 | 1.437 | 1.551 | 1.645 | 1.626 | 952 | 746 | 925 | 1.178 | 1.868 | 2.077 |
| Staff expenses | -1.391 | -1.421 | -1.368 | -1.473 | -1.381 | -1.545 | -1.566 | -1.551 | -1.417 | -1.070 | -1.281 | -1.507 | -1.917 | -1.625 |
| EBITDA | -16 | 167 | 92 | 402 | 57 | 6 | 78 | 76 | -464 | -324 | -356 | -329 | -48 | 452 |
| Depreciation & amort. | 18 | 23 | 26 | 24 | 20 | 3 | -30 | -41 | -44 | -43 | -43 | -21 | -62 | -80 |
| EBIT | -34 | 145 | 66 | 378 | 36 | 3 | 48 | 35 | -508 | -367 | -399 | -350 | -111 | 371 |
| Net financials | -13 | -6 | -1 | -0 | 0 | 0 | 0 | -0 | -1 | -7 | -17 | -72 | -119 | -54 |
| Profit before tax | -46 | 139 | 65 | 377 | 36 | 3 | 48 | 35 | -509 | -374 | -416 | -422 | -230 | 317 |
| Tax | -13 | 35 | 20 | 89 | 8 | 1 | 11 | 8 | -112 | -82 | -91 | -92 | -50 | 70 |
| Net profit | -33 | 104 | 45 | 289 | 28 | 2 | 37 | 27 | -397 | -292 | -325 | -330 | -180 | 247 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 606 | 505 | 460 | 1.181 | 941 | 1.141 | 1.018 | 1.097 | 497 | 333 | 576 | 615 | 747 | 437 |
| Equity | -337 | -233 | -188 | 101 | 129 | 132 | 169 | 196 | -201 | -493 | -817 | -1.147 | -1.327 | -1.080 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 122 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 943 | 737 | 647 | 1.080 | 812 | 1.010 | 848 | 899 | 576 | 825 | 1.393 | 1.762 | 2.075 | 1.513 |
| Total debt | 943 | 737 | 647 | 1.080 | 812 | 1.010 | 848 | 899 | 698 | 825 | 1.393 | 1.762 | 2.075 | 1.513 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H&L INVEST ApS | Company | 66.7% | 66.7% | 2022 |
GN INVEST ApS | Company | 25.0% | 25.0% | 2011 |
| Individual | 10.0% | 10.0% | 2010 | |
ASUNTO ApS | Company | 10.0% | 10.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Lorenz Johan Hansen | Management | 0 companies |