| Revenue | DKK 399K | +64% |
| EBITDA | DKK 399K | +64% |
| Net profit | DKK 127K | +2963% |
| Total assets | DKK 7,7M | +4% |
| Equity | DKK 4M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 134 | 210 | 272 | 218 | 213 | 208 | 231 | 257 | 254 | 266 | 251 | 235 | 243 | 399 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 134 | 210 | 272 | 218 | 213 | 208 | 231 | 257 | 254 | 266 | 251 | 235 | 243 | 399 |
| Depreciation & amort. | -32 | -81 | -81 | -85 | -86 | -86 | -86 | -86 | -87 | -92 | -92 | -101 | -101 | -105 |
| EBIT | 102 | 130 | 191 | 132 | 127 | 122 | 145 | 171 | 167 | 174 | 159 | 135 | 142 | 294 |
| Net financials | -49 | -64 | -62 | -78 | -75 | -80 | -99 | -94 | -104 | -120 | -136 | -159 | -145 | -158 |
| Profit before tax | 53 | 65 | 129 | 54 | 52 | 42 | 46 | 76 | 63 | 54 | 23 | -25 | -3 | 136 |
| Tax | 13 | -16 | 37 | 14 | 10 | 21 | 19 | 8 | 7 | 5 | -4 | -14 | -7 | 9 |
| Net profit | 40 | 81 | 92 | 40 | 42 | 21 | 27 | 68 | 55 | 48 | 27 | -11 | 4 | 127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.464 | 5.404 | 5.583 | 6.328 | 6.456 | 7.191 | 7.335 | 7.535 | 7.890 | 6.965 | 7.321 | 7.251 | 7.373 | 7.669 |
| Equity | 3.403 | 3.484 | 3.576 | 3.616 | 3.658 | 3.678 | 3.706 | 3.774 | 3.830 | 3.878 | 3.905 | 3.894 | 3.898 | 4.025 |
| Long-term debt | 10 | 10 | 10 | 10 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 10 | 10 |
| Short-term debt | 1.785 | 1.675 | 1.744 | 2.448 | 2.529 | 3.234 | 3.342 | 3.484 | 3.791 | 2.826 | 3.165 | 3.119 | 3.254 | 3.436 |
| Total debt | 1.795 | 1.685 | 1.753 | 2.458 | 2.546 | 3.250 | 3.359 | 3.501 | 3.808 | 2.842 | 3.182 | 3.136 | 3.264 | 3.446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LS HOLDING, VARDE ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Storgaard | Management | 0 companies |