| Revenue | DKK -114K | -193% |
| EBITDA | DKK -224K | -323% |
| Net profit | DKK -242K | -597% |
| Total assets | DKK 1M | +63% |
| Equity | DKK -46K | -123% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 462 | 155 | -104 | -28 | -65 | 353 | 516 | 686 | -120 | 101 | 109 | 169 | 122 | -114 |
| Staff expenses | -195 | -152 | -4 | -4 | -0 | -2 | -280 | -355 | -153 | -5 | -24 | -6 | -21 | -110 |
| EBITDA | 267 | 3 | -108 | -32 | -65 | 352 | 236 | 331 | -273 | 95 | 85 | 163 | 101 | -224 |
| Depreciation & amort. | -34 | 52 | 52 | 29 | -5 | -27 | -78 | -62 | -63 | -62 | -31 | -31 | -18 | -18 |
| EBIT | 233 | -49 | -160 | -61 | -70 | 325 | 158 | 269 | -336 | 33 | 54 | 133 | 83 | -242 |
| Net financials | -2 | -2 | -9 | -10 | -9 | -0 | 0 | 2 | 0 | -1 | -1 | -0 | 1 | 0 |
| Profit before tax | 231 | -51 | -169 | -71 | -79 | 325 | 158 | 270 | -336 | 33 | 53 | 133 | 84 | -242 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -50 | 59 | -92 | 9 | 12 | 29 | 35 | -0 |
| Net profit | 231 | -51 | -169 | -71 | -79 | 325 | 208 | 211 | -244 | 24 | 41 | 103 | 49 | -242 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 506 | 245 | 137 | 122 | 155 | 436 | 719 | 958 | 552 | 557 | 563 | 511 | 621 | 1.015 |
| Equity | -152 | -203 | -371 | -442 | -521 | -197 | 12 | 223 | -21 | 3 | 44 | 148 | 196 | -46 |
| Long-term debt | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 |
| Short-term debt | 358 | 147 | 209 | 264 | 376 | 333 | 407 | 427 | 273 | 254 | 219 | 64 | 125 | 760 |
| Total debt | 658 | 447 | 509 | 564 | 676 | 633 | 707 | 727 | 573 | 554 | 519 | 364 | 425 | 1.060 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Sune Lapain | Management | 0 companies |