| Revenue | DKK 92K | +9218% |
| EBITDA | DKK 79K | +7858% |
| Net profit | DKK 61K | +684% |
| Total assets | DKK 1,2M | +1% |
| Equity | DKK 317K | +24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 72 | 56 | 55 | 66 | 66 | 41 | 43 | 40 | 66 | 66 | 46 | 45 | 1 | 92 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 58 | 56 | 50 | 49 | 44 | 41 | 43 | 40 | 49 | 41 | 46 | 45 | 1 | 79 |
| Depreciation & amort. | -0 | -0 | -8 | -8 | -8 | -8 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 58 | 56 | 42 | 41 | 36 | 33 | 35 | 40 | 49 | 41 | 46 | 45 | 1 | 79 |
| Net financials | -55 | -54 | -54 | -54 | -45 | -45 | -22 | 0 | 0 | -0 | -3 | -6 | -11 | -1 |
| Profit before tax | 3 | 2 | -12 | -13 | -9 | -12 | 12 | 40 | 49 | 40 | 44 | 40 | -10 | 78 |
| Tax | 1 | 1 | -0 | -0 | 1 | -0 | -0 | 9 | 11 | 8 | 10 | 9 | -0 | 17 |
| Net profit | 2 | 1 | -12 | -13 | -9 | -12 | 12 | 31 | 38 | 33 | 34 | 31 | -10 | 61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.066 | 1.102 | 1.144 | 1.143 | 1.140 | 1.119 | 1.113 | 1.108 | 1.110 | 1.127 | 1.160 | 1.190 | 1.175 | 1.186 |
| Equity | 82 | 83 | 71 | 58 | 49 | 87 | 99 | 130 | 169 | 201 | 235 | 266 | 256 | 317 |
| Long-term debt | 0 | 1.013 | 1.067 | 0 | 0 | 1.026 | 1.004 | 963 | 916 | 901 | 0 | 0 | 0 | 0 |
| Short-term debt | 985 | 6 | 6 | 1.085 | 1.091 | 6 | 9 | 14 | 25 | 25 | 924 | 924 | 919 | 869 |
| Total debt | 985 | 1.020 | 1.073 | 1.085 | 1.091 | 1.032 | 1.014 | 977 | 941 | 926 | 924 | 924 | 919 | 869 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 2011 | — | — |
RL Founder | Founder | 2008 | — | — |
SG Audit | Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Sandra Johansen | Management | 0 companies |
| Ruth Larsen | Founder | 0 companies |
| Svend Gideon | Audit | 0 companies |