| Revenue | DKK 4,2M | +19% |
| EBITDA | DKK 4,2M | +19% |
| Net profit | DKK 3,3M | +20% |
| Total assets | DKK 12M | +45% |
| Equity | DKK 8,5M | +64% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 773 | 911 | 966 | 2.042 | 1.292 | 1.877 | 234 | 208 | 417 | 1.021 | 542 | 1.309 | 3.505 | 4.173 |
| Staff expenses | -869 | -1.012 | -1.044 | -1.038 | -1.009 | -1.375 | -439 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -96 | -101 | -77 | 1.005 | 283 | 502 | -205 | 208 | 417 | 1.021 | 542 | 1.309 | 3.505 | 4.173 |
| Depreciation & amort. | -10 | -10 | -10 | -8 | -0 | -0 | -0 | -1 | -4 | -11 | -14 | -17 | -22 | -22 |
| EBIT | -106 | -111 | -87 | 996 | 283 | 502 | -205 | 207 | 413 | 1.010 | 528 | 1.293 | 3.483 | 4.151 |
| Net financials | -67 | -52 | -54 | -46 | -15 | -7 | 0 | 12 | -1 | 43 | 59 | -2 | 66 | 109 |
| Profit before tax | -87 | -163 | -141 | 950 | 268 | 496 | -205 | 220 | 412 | 1.053 | 587 | 1.291 | 3.549 | 4.260 |
| Tax | 43 | -24 | -18 | 210 | 59 | 109 | -0 | 5 | 91 | 227 | 134 | 284 | 781 | 941 |
| Net profit | -130 | -139 | -124 | 741 | 209 | 386 | -205 | 215 | 321 | 826 | 454 | 1.007 | 2.768 | 3.319 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.070 | 1.549 | 1.177 | 1.659 | 1.446 | 1.681 | 855 | 1.940 | 2.958 | 3.325 | 3.144 | 3.831 | 8.236 | 11.959 |
| Equity | -427 | -566 | -689 | 51 | 261 | 647 | 442 | 340 | 661 | 1.487 | 1.441 | 2.447 | 5.215 | 8.535 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.496 | 2.115 | 1.866 | 1.608 | 1.186 | 1.034 | 413 | 1.600 | 2.297 | 1.838 | 1.694 | 1.369 | 3.004 | 3.409 |
| Total debt | 2.496 | 2.115 | 1.866 | 1.608 | 1.186 | 1.034 | 413 | 1.600 | 2.297 | 1.838 | 1.694 | 1.369 | 3.004 | 3.409 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Management | Management | 2008 | — | — |
HH Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SUMMIT GROUP ApS | Company | 100.0% | 100.0% | 2018 |
LISCO HOLDING ApS | Company | 66.7% | 66.7% | 2010 |
| Individual | 25.0% | 25.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lillian Reesen | Management | 0 companies |
| Henrik Højstrand Steffensen | Management | 0 companies |