| Revenue | DKK 1,1M | +2% |
| EBITDA | DKK 1,1M | +2% |
| Net profit | DKK -1,8M | -716% |
| Total assets | DKK 9,4M | -19% |
| Equity | DKK 3,3M | -35% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.341 | 1.302 | 1.328 | 1.322 | 1.122 | 968 | 997 | 984 | 1.542 | 977 | 1.115 | 1.118 | 1.139 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.341 | 1.302 | 1.328 | 1.322 | 1.122 | 968 | 997 | 984 | 1.542 | 977 | 1.115 | 1.118 | 1.139 |
| Depreciation & amort. | 290 | -273 | -273 | -303 | -391 | -392 | -393 | -393 | -393 | -400 | -486 | -506 | -508 |
| EBIT | 1.051 | 1.028 | 1.054 | 1.020 | 731 | 576 | 604 | 591 | 1.149 | 577 | 629 | 612 | 631 |
| Net financials | -950 | -916 | -870 | -629 | -459 | -417 | -389 | -533 | -239 | -204 | 641 | -235 | -2.337 |
| Profit before tax | 101 | 113 | 184 | 390 | 272 | 159 | 216 | 58 | 910 | 374 | 1.269 | 377 | -1.706 |
| Tax | 25 | 32 | 36 | 73 | 60 | 35 | 48 | 13 | 189 | 85 | 279 | 85 | 98 |
| Net profit | 76 | 81 | 149 | 317 | 212 | 124 | 168 | 45 | 722 | 289 | 990 | 293 | -1.804 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.420 | 11.177 | 12.331 | 13.679 | 12.782 | 12.357 | 11.972 | 11.503 | 11.425 | 11.486 | 11.575 | 11.596 | 9.405 |
| Equity | 419 | -214 | 1.828 | 2.254 | 2.467 | 2.591 | 2.759 | 2.804 | 3.526 | 3.815 | 4.805 | 5.097 | 3.293 |
| Long-term debt | 9.729 | 10.226 | 9.586 | 10.015 | 8.855 | 7.881 | 6.807 | 6.822 | 5.794 | 5.259 | 5.197 | 4.739 | 4.209 |
| Short-term debt | 1.105 | 1.165 | 799 | 1.103 | 1.129 | 1.539 | 2.046 | 1.503 | 1.715 | 1.937 | 1.021 | 1.216 | 1.471 |
| Total debt | 10.834 | 11.390 | 10.385 | 11.118 | 9.984 | 9.420 | 8.852 | 8.325 | 7.509 | 7.196 | 6.218 | 5.956 | 5.680 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
MJ Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RAMA HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Storm | Chief Executive Officer | 0 companies |
| Marie Johanne Lismann Storm | Management | 0 companies |