| Revenue | DKK -305K | -15% |
| EBITDA | DKK -1,1M | +4% |
| Net profit | DKK 4,7M | +43939% |
| Total assets | DKK 49,7M | +2% |
| Equity | DKK 49,6M | +1054% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -350 | -327 | -491 | -444 | -323 | -202 | -251 | -355 | -260 | -207 | -258 | -357 | -305 |
| Staff expenses | -753 | -767 | -838 | -793 | -783 | -775 | -856 | -889 | -855 | -844 | -827 | -827 | -827 |
| EBITDA | -1.104 | -1.094 | -1.329 | -1.236 | -1.105 | -977 | -1.107 | -1.244 | -1.116 | -1.052 | -1.086 | -1.185 | -1.131 |
| Depreciation & amort. | 2 | 2 | 7 | -4 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.106 | -1.097 | -1.336 | -1.240 | -1.109 | -977 | -1.107 | -1.244 | -1.116 | -1.052 | -1.086 | -1.185 | -1.131 |
| Net financials | -792 | -8.678 | -9.097 | -10.550 | -9.619 | -4.933 | -5.528 | -4.870 | -6.103 | -5.943 | -561 | 1.174 | 5.069 |
| Profit before tax | -1.898 | -9.775 | -10.433 | -11.790 | -10.727 | -5.909 | -6.635 | -6.114 | -7.219 | -6.994 | -1.647 | -11 | 3.938 |
| Tax | -0 | -0 | -0 | -0 | -532 | -323 | -387 | -231 | 24 | -1.294 | -0 | -0 | -806 |
| Net profit | -1.898 | -9.775 | -10.433 | -11.790 | -10.195 | -5.586 | -6.248 | -5.883 | -7.243 | -5.700 | -1.647 | -11 | 4.744 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 67.701 | 77.121 | 81.736 | 76.270 | 67.652 | 67.254 | 62.394 | 62.043 | 54.055 | 50.133 | 48.536 | 48.883 | 49.661 |
| Equity | 7.264 | -7.800 | -18.998 | -12.425 | -22.264 | -28.408 | -34.478 | 19.255 | 11.810 | 6.004 | 4.357 | 4.300 | 49.632 |
| Long-term debt | 49.438 | 56.310 | 98.493 | 85.954 | 87.393 | 57.055 | 95.195 | 5.872 | 5.944 | 43.974 | 44.069 | 44.453 | 0 |
| Short-term debt | 10.999 | 28.610 | 2.240 | 2.741 | 2.523 | 38.606 | 1.677 | 36.916 | 36.302 | 155 | 110 | 129 | 29 |
| Total debt | 60.437 | 84.921 | 100.733 | 88.694 | 89.916 | 95.662 | 96.873 | 42.788 | 42.246 | 44.129 | 44.179 | 44.583 | 29 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LRJ 1947 ApS | Company | 100.0% | 100.0% | 2023 |
HUNDSLEV INVEST ApS | Company | 5.0% | 5.0% | 2019 |
DACS Innovation ApS | Company | 5.0% | 5.0% | 2014 |
DANAGRI EQUITY INVEST ApS | Company | 15.0% | 15.0% | 2012 |
CC MOS INVEST ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Magnus Esbensen | Management | 0 companies |
| Kasper Herrestrup | Board of Directors | 0 companies |
| Aage Bang Mikkelsen | Chairman | 0 companies |
| Claus Jørgen Jørgensen | Chairman | 0 companies |
| Peter Dybdahl | Board of Directors | 0 companies |
| Rudolf Dybdahl | Board of Directors | 0 companies |
| Torben Korsager Andersen | Board of Directors | 0 companies |