| Revenue | DKK 286K | -50% |
| EBITDA | DKK -55K | -140% |
| Net profit | DKK -58K | -150% |
| Total assets | DKK 172K | -62% |
| Equity | DKK -83K | -243% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 168 | 828 | 1.717 | 290 | -70 | -90 | 370 | 625 | 354 | 706 | 546 | 573 | 286 |
| Staff expenses | -200 | -446 | -1.042 | -508 | -453 | -337 | -401 | -437 | -297 | -433 | -477 | -438 | -341 |
| EBITDA | -32 | 383 | 675 | -218 | 2 | -347 | -78 | -9 | 57 | 272 | 69 | 135 | -55 |
| Depreciation & amort. | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -4 | -17 | -13 | -19 | -3 |
| EBIT | -34 | 380 | 673 | -221 | -1 | -350 | -80 | -11 | 52 | 256 | 56 | 116 | -57 |
| Net financials | 0 | -1 | -1 | -14 | -0 | -3 | -0 | -1 | -1 | -4 | -3 | -0 | -1 |
| Profit before tax | -34 | 379 | 671 | -235 | -1 | -352 | -81 | -13 | 52 | 252 | 53 | 116 | -58 |
| Tax | -0 | 76 | 166 | -49 | -0 | -0 | -0 | -0 | -0 | 55 | -55 | -0 | -0 |
| Net profit | -34 | 303 | 505 | -186 | -1 | -352 | -81 | -13 | 52 | 196 | 109 | 116 | -58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 137 | 688 | 946 | 321 | 197 | 173 | 334 | 226 | 333 | 438 | 280 | 453 | 172 |
| Equity | 123 | 426 | 636 | -50 | -51 | -403 | -484 | -497 | -445 | -249 | -140 | -24 | -83 |
| Long-term debt | 0 | 76 | 166 | 160 | 0 | 0 | 0 | 0 | 0 | 56 | 0 | 0 | 0 |
| Short-term debt | 14 | 186 | 144 | 211 | 247 | 577 | 818 | 723 | 778 | 631 | 420 | 477 | 254 |
| Total debt | 14 | 262 | 310 | 371 | 247 | 577 | 818 | 723 | 778 | 686 | 420 | 477 | 254 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L. SCHANTZ HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Schantz Simonsen | Management | 0 companies |