| Revenue | DKK 970K | +393% |
| EBITDA | DKK 970K | +393% |
| Net profit | DKK 721K | +1269% |
| Total assets | DKK 26,5M | +4% |
| Equity | DKK 19,5M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 626 | 521 | 364 | 515 | 674 | 360 | 318 | 352 | 598 | 708 | 365 | 664 | 197 | 970 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 626 | 521 | 364 | 515 | 674 | 352 | 318 | 352 | 598 | 708 | 365 | 664 | 197 | 970 |
| Depreciation & amort. | 314 | -314 | -314 | -3.080 | -315 | -252 | -252 | -254 | -192 | -284 | -284 | -286 | -297 | -318 |
| EBIT | 312 | 207 | 49 | -2.565 | 359 | 101 | 67 | 98 | 406 | 424 | 81 | 378 | -100 | 652 |
| Net financials | 179 | 157 | 186 | 203 | 222 | 206 | 312 | 361 | 355 | 145 | 234 | 257 | 252 | 360 |
| Profit before tax | 491 | 364 | 236 | -2.362 | 581 | 306 | 378 | 459 | 760 | 569 | 315 | 635 | 152 | 1.012 |
| Tax | 123 | 24 | 66 | -245 | 197 | 125 | 139 | 157 | 122 | 188 | 132 | 203 | 99 | 291 |
| Net profit | 368 | 340 | 170 | -2.117 | 384 | 182 | 240 | 302 | 638 | 381 | 183 | 432 | 53 | 721 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.364 | 18.991 | 19.021 | 16.654 | 16.843 | 17.032 | 17.353 | 17.656 | 24.265 | 24.802 | 25.003 | 25.529 | 25.433 | 26.461 |
| Equity | 17.636 | 17.976 | 18.146 | 16.029 | 16.413 | 16.595 | 16.835 | 17.137 | 17.775 | 18.156 | 18.338 | 18.770 | 18.823 | 19.544 |
| Long-term debt | 0 | 0 | 95 | 169 | 0 | 0 | 0 | 0 | 0 | 5.941 | 5.943 | 5.945 | 5.947 | 5.949 |
| Short-term debt | 1.101 | 533 | 366 | 456 | 429 | 437 | 518 | 519 | 6.490 | 706 | 722 | 814 | 663 | 968 |
| Total debt | 1.101 | 533 | 461 | 625 | 429 | 437 | 518 | 519 | 6.490 | 6.646 | 6.665 | 6.759 | 6.610 | 6.917 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LD Management | Management | 2018 | — | — |
SJ Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Danhøj Larsen | Management | 0 companies |
| Sandra Joy Sahlertz | Management | 0 companies |