| Revenue | DKK 1,9M | -31% |
| EBITDA | DKK -632K | -250% |
| Net profit | DKK -658K | -282% |
| Total assets | DKK 1,3M | +17% |
| Equity | DKK 378K | -14% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 2.980 | 2.781 | 2.898 | 3.322 | 2.512 | 2.553 | 2.947 | 1.651 | 2.696 | 1.869 |
| Staff expenses | -3.382 | -2.548 | -1.867 | -2.281 | -2.558 | -2.462 | -2.217 | -2.503 | -2.326 | -2.335 | -2.666 | -1.935 | -2.276 | -2.500 |
| EBITDA | 470 | 138 | 520 | 405 | 422 | 319 | 681 | 819 | 186 | 218 | 281 | -284 | 420 | -632 |
| Depreciation & amort. | 297 | -235 | -0 | -4 | -20 | -29 | -35 | -24 | -33 | -37 | -32 | -32 | -27 | -16 |
| EBIT | 173 | -97 | 520 | 401 | 402 | 289 | 646 | 796 | 153 | 181 | 248 | -316 | 393 | -647 |
| Net financials | -76 | 204 | -17 | -10 | -8 | -7 | -6 | -1 | -9 | -10 | -19 | -12 | -17 | -5 |
| Profit before tax | 97 | 107 | 503 | 392 | 393 | 282 | 640 | 794 | 144 | 171 | 229 | -328 | 375 | -652 |
| Tax | 31 | 58 | 127 | 94 | 90 | 64 | 144 | 181 | 35 | 39 | 54 | -3 | 15 | 6 |
| Net profit | 66 | 49 | 376 | 298 | 304 | 219 | 496 | 613 | 109 | 132 | 175 | -325 | 361 | -658 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.543 | 1.178 | 1.726 | 1.845 | 1.685 | 1.505 | 2.138 | 2.387 | 2.406 | 1.798 | 1.855 | 1.480 | 1.080 | 1.259 |
| Equity | 375 | 424 | 800 | 677 | 681 | 600 | 872 | 990 | 499 | 530 | 555 | 80 | 441 | 378 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.168 | 754 | 926 | 1.168 | 1.004 | 905 | 1.266 | 1.397 | 1.908 | 1.268 | 1.300 | 1.400 | 639 | 881 |
| Total debt | 1.168 | 754 | 926 | 1.168 | 1.004 | 905 | 1.266 | 1.397 | 1.908 | 1.268 | 1.300 | 1.400 | 639 | 881 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SV Management | Management | 2008 | — | — |
MK Management | Management | 2007 | — | — |
LS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS STEINER NYMAND HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Vangsgård | Management | 0 companies |
| Marianne Klausen Dampe Raun | Management | 0 companies |
| Lars Steiner Nymand | Management | 0 companies |