| Revenue | DKK 3,3M | +14% |
| EBITDA | DKK 3,3M | +14% |
| Net profit | DKK -1M | +19% |
| Total assets | DKK 105,1M | -1% |
| Equity | DKK 18,9M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 476 | 252 | 806 | 1.238 | 1.498 | 1.793 | 1.568 | 2.077 | 2.423 | 3.046 | 2.237 | 2.939 | 3.337 |
| Staff expenses | -21 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 455 | 237 | 806 | 1.238 | 1.498 | 1.793 | 1.568 | 2.077 | 2.423 | 3.046 | 2.237 | 2.939 | 3.337 |
| Depreciation & amort. | 852 | 855 | 877 | 902 | 768 | -602 | -612 | -257 | -269 | -269 | -270 | -280 | -291 |
| EBIT | -398 | -618 | -71 | 336 | 730 | 1.191 | 956 | 1.820 | 2.153 | 2.777 | 1.966 | 2.659 | 3.046 |
| Net financials | -413 | -190 | -1.104 | -1.282 | -1.784 | -1.689 | -3.702 | -3.630 | -3.636 | -2.832 | -4.098 | -4.015 | -4.233 |
| Profit before tax | -811 | -808 | -1.174 | -947 | -1.055 | -497 | -2.746 | -1.810 | -1.483 | -55 | -2.132 | -1.356 | -1.187 |
| Tax | 150 | -244 | -47 | 253 | -104 | 16 | -150 | -168 | -67 | 244 | -136 | -81 | -151 |
| Net profit | -961 | -565 | -1.128 | -1.200 | -951 | -514 | -2.596 | -1.642 | -1.416 | -299 | -1.996 | -1.276 | -1.036 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51.794 | 48.838 | 60.449 | 65.925 | 72.464 | 50.551 | 61.097 | 72.338 | 77.082 | 80.061 | 80.193 | 106.267 | 105.149 |
| Equity | 30.051 | 29.486 | 28.227 | 27.032 | 23.715 | 4.798 | 2.030 | 10.445 | 8.805 | 8.484 | 20.988 | 19.852 | 18.895 |
| Long-term debt | 0 | 11.744 | 11.113 | 13.044 | 12.286 | 11.554 | 10.823 | 10.098 | 15.174 | 14.097 | 13.101 | 13.135 | 12.233 |
| Short-term debt | 16.487 | 2.518 | 15.598 | 19.949 | 28.343 | 31.265 | 45.461 | 49.128 | 50.418 | 54.542 | 43.210 | 70.415 | 71.094 |
| Total debt | 16.487 | 14.262 | 26.711 | 32.993 | 40.629 | 42.819 | 56.284 | 59.225 | 65.592 | 68.639 | 56.311 | 83.550 | 83.326 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS FOGH. AALBORG ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Fogh | Management | 0 companies |