| Revenue | DKK 1,1M | +8% |
| EBITDA | DKK 1,1M | +8% |
| Net profit | DKK 346K | -32% |
| Total assets | DKK 28,5M | +0% |
| Equity | DKK 14M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 991 | 869 | 966 | 1.118 | 1.134 | 995 | 1.152 | 1.199 | 1.192 | 1.314 | 7.642 | 1.210 | 1.048 | 1.129 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.077 | -997 | 966 | 1.170 | 1.134 | 995 | 1.152 | 1.208 | 1.212 | 1.314 | 7.642 | 2.160 | 1.048 | 1.129 |
| Depreciation & amort. | 43 | 2 | 52 | 26 | -74 | -19 | -23 | 4 | 10 | -33 | -0 | -0 | -0 | -0 |
| EBIT | 1.035 | -999 | 914 | 1.144 | 1.060 | 977 | 1.129 | 1.204 | 1.202 | 1.281 | 7.642 | 2.160 | 1.048 | 1.129 |
| Net financials | -1.121 | -458 | -584 | -362 | -241 | -311 | -209 | -152 | 130 | -122 | 353 | 3.472 | -439 | -685 |
| Profit before tax | -86 | -1.458 | 331 | 782 | 818 | 666 | 921 | 1.052 | 1.332 | 1.159 | 16.998 | 5.632 | 609 | 444 |
| Tax | 43 | 593 | 210 | 365 | 180 | 146 | 203 | 231 | 293 | 255 | 3.525 | 1.204 | 97 | 98 |
| Net profit | -129 | -2.050 | 121 | 417 | 638 | 519 | 718 | 820 | 1.039 | 904 | 13.473 | 4.428 | 513 | 346 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.186 | 23.712 | 23.665 | 23.582 | 23.314 | 22.901 | 22.796 | 23.116 | 27.056 | 35.484 | 80.202 | 40.929 | 28.558 | 28.490 |
| Equity | 9.343 | 7.293 | 7.414 | 7.710 | 7.932 | 7.814 | 8.013 | 8.833 | 9.052 | 13.508 | 62.141 | 25.569 | 13.082 | 14.028 |
| Long-term debt | 15.761 | 15.409 | 15.163 | 14.726 | 14.148 | 13.647 | 13.061 | 12.513 | 16.771 | 17.729 | 16.540 | 12.874 | 12.805 | 12.814 |
| Short-term debt | 1.082 | 1.010 | 1.089 | 1.147 | 1.234 | 1.440 | 1.723 | 1.771 | 1.233 | 4.147 | 1.521 | 2.486 | 2.671 | 1.648 |
| Total debt | 16.843 | 16.419 | 16.251 | 15.872 | 15.382 | 15.087 | 14.783 | 14.283 | 18.004 | 21.876 | 18.061 | 15.360 | 15.476 | 14.461 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UDSYN A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Larsen | Chief Executive Officer | 0 companies |
| Mads Krarup Kjær | Chairman | 0 companies |
| Jens Pave | Board of Directors | 0 companies |
| Niels Conrad Højlund Hansen | Board of Directors | 0 companies |