| Revenue | DKK 167K | -150% |
| EBITDA | DKK -636K | +48% |
| Net profit | DKK 4,3M | +6% |
| Total assets | DKK 140,1M | +6% |
| Equity | DKK 128,7M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -130 | 1.274 | 1.360 | 1.610 | 1.260 | 960 | 849 | 945 | 1.021 | 686 | 248 | -807 | -337 | 167 |
| Staff expenses | -1.792 | -1.764 | -1.953 | -1.855 | -1.735 | -1.188 | -1.220 | -1.433 | -1.440 | -1.266 | -1.368 | -997 | -878 | -803 |
| EBITDA | 317 | -33.504 | 478 | 799 | -474 | -228 | -371 | -488 | -419 | -580 | -1.120 | -1.804 | -1.215 | -636 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -20 | -0 | -0 | -0 | -0 |
| EBIT | 317 | -33.504 | 478 | 799 | -474 | -228 | -371 | -488 | -439 | -601 | -1.120 | -1.804 | -1.215 | -636 |
| Net financials | -4.579 | -3.075 | 808 | -261 | 3.766 | 7.046 | 14.871 | 4.941 | 5.236 | 7.768 | 37.248 | 15.238 | 4.933 | 4.739 |
| Profit before tax | -4.262 | -36.579 | 1.286 | 538 | 4.605 | 8.010 | 16.106 | 4.453 | 4.796 | 7.168 | 36.128 | 13.435 | 3.719 | 4.103 |
| Tax | 1.119 | 588 | 536 | 522 | 657 | 596 | 803 | -895 | -772 | -754 | -457 | -623 | -311 | -187 |
| Net profit | -5.382 | -37.167 | 750 | 16 | 3.948 | 7.414 | 15.303 | 5.349 | 5.569 | 7.922 | 36.585 | 14.058 | 4.030 | 4.289 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 158.226 | 122.892 | 153.548 | 174.562 | 156.020 | 162.093 | 181.695 | 171.277 | 183.507 | 144.896 | 169.782 | 137.263 | 131.619 | 140.147 |
| Equity | 75.626 | 39.352 | 48.214 | 61.279 | 60.497 | 68.312 | 84.014 | 89.695 | 115.092 | 123.014 | 110.346 | 124.404 | 126.434 | 128.723 |
| Long-term debt | 63.284 | 66.716 | 86.581 | 76.125 | 83.484 | 72.110 | 67.361 | 70.409 | 28.969 | 2.590 | 13.740 | 149 | 154 | 160 |
| Short-term debt | 19.315 | 16.824 | 18.752 | 37.158 | 12.039 | 21.672 | 30.320 | 11.172 | 39.446 | 19.292 | 45.695 | 12.640 | 4.949 | 11.181 |
| Total debt | 82.599 | 83.540 | 105.334 | 113.283 | 95.524 | 93.781 | 97.681 | 81.582 | 68.414 | 21.882 | 59.435 | 12.789 | 5.103 | 11.341 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STORAGER ASSET CAPITAL A/S | Company | 100.0% | 100.0% | 2025 |
UDSYN A/S | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Larsen | Management | 0 companies |
| Mads Krarup Kjær | Chairman | 0 companies |
| Hanne Kjær | Board of Directors | 0 companies |
| Jens Pave | Board of Directors | 0 companies |
| Niels Conrad Højlund Hansen | Board of Directors | 0 companies |
| Simon Høj Larsen | Board of Directors | 0 companies |
| Joakim Høj Larsen | Board of Directors | 0 companies |
| Lene Høj Larsen | Chairman | 0 companies |