| Revenue | DKK 265K | -40% |
| EBITDA | DKK 265K | -40% |
| Net profit | DKK -18K | -116% |
| Total assets | DKK 3M | -37% |
| Equity | DKK 32K | -99% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 511 | 455 | 385 | 506 | 738 | 576 | 612 | 620 | 573 | 539 | 530 | 441 | 265 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 511 | 455 | 385 | 506 | 738 | 576 | 612 | 620 | 551 | 539 | 530 | 441 | 265 |
| Depreciation & amort. | -156 | -137 | -145 | -159 | -159 | -159 | -159 | -159 | -159 | -159 | -159 | -159 | -159 |
| EBIT | 355 | 318 | 240 | 347 | 579 | 417 | 453 | 461 | 392 | 380 | 370 | 282 | 106 |
| Net financials | -156 | -134 | -172 | -182 | -166 | -174 | -166 | -221 | -128 | -86 | 88 | -125 | -144 |
| Profit before tax | 199 | 184 | 68 | 165 | 413 | 243 | 287 | 240 | 264 | 293 | 459 | 157 | -37 |
| Tax | -0 | 27 | -30 | 60 | 96 | 54 | 82 | 61 | 56 | 65 | 116 | 43 | -19 |
| Net profit | 199 | 156 | 97 | 105 | 317 | 189 | 206 | 178 | 208 | 229 | 343 | 113 | -18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.237 | 4.408 | 5.967 | 5.246 | 5.171 | 5.297 | 5.253 | 5.344 | 5.067 | 5.146 | 5.178 | 4.838 | 3.025 |
| Equity | 185 | 563 | 446 | 440 | 581 | 865 | 1.154 | 1.377 | 1.653 | 1.961 | 2.304 | 2.418 | 32 |
| Long-term debt | 2.708 | 2.708 | 3.950 | 3.331 | 2.906 | 2.386 | 2.042 | 2.388 | 1.747 | 1.321 | 998 | 1.154 | 1.965 |
| Short-term debt | 1.345 | 1.137 | 1.571 | 1.447 | 1.560 | 1.842 | 1.773 | 1.272 | 1.356 | 1.550 | 1.566 | 969 | 750 |
| Total debt | 4.053 | 3.845 | 5.521 | 4.779 | 4.466 | 4.228 | 3.814 | 3.660 | 3.102 | 2.871 | 2.564 | 2.122 | 2.715 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2007 | — | — |
PL Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PREBEN LARSEN HOLDING AF 12. MARTS 2007 ApS | Company | 100.0% | 100.0% | 2024 |
Unico Finans ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Larsen | Management | 0 companies |
| Preben Larsen | Management | 0 companies |
| Jacob Morten Schousgaard | Board of Directors | 0 companies |