| Revenue | DKK 1,3M | +9% |
| EBITDA | DKK -40K | -128% |
| Net profit | DKK -162K | -267% |
| Total assets | DKK 245K | -28% |
| Equity | DKK -345K | -88% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 562 | 538 | 531 | 650 | 913 | 896 | 1.177 | 804 | 637 | -111 | 535 | 857 | 1.211 | 1.319 |
| Staff expenses | -562 | -478 | -508 | -579 | -790 | -808 | -705 | -604 | -548 | -569 | -488 | -670 | -1.068 | -1.359 |
| EBITDA | 0 | 60 | 23 | 72 | 123 | 88 | 472 | 200 | 89 | -680 | 48 | 187 | 144 | -40 |
| Depreciation & amort. | -0 | -0 | -23 | -53 | -53 | -52 | -0 | -3 | -3 | -10 | -12 | -12 | -12 | -12 |
| EBIT | 0 | 60 | 0 | 19 | 70 | 35 | 472 | 197 | 87 | -690 | 35 | 175 | 131 | -52 |
| Net financials | 0 | 0 | -0 | -3 | -1 | -2 | -2 | -3 | -4 | -64 | -19 | -19 | -7 | -13 |
| Profit before tax | 0 | 60 | 0 | 17 | 70 | 33 | 471 | 195 | 82 | -753 | 17 | 156 | 124 | -65 |
| Tax | -0 | -0 | -0 | -0 | -0 | 19 | 104 | 58 | 19 | 14 | -0 | -124 | 27 | 97 |
| Net profit | 0 | 60 | 0 | 17 | 70 | 14 | 367 | 137 | 64 | -768 | 17 | 280 | 97 | -162 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 540 | 399 | 391 | 641 | 792 | 697 | 973 | 883 | 875 | 181 | 127 | 399 | 338 | 245 |
| Equity | 5 | 64 | 64 | 85 | 156 | 139 | 11 | 126 | 190 | -578 | -560 | -280 | -183 | -345 |
| Long-term debt | 0 | 0 | 0 | 160 | 110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 536 | 335 | 326 | 396 | 526 | 558 | 339 | 303 | 685 | 759 | 687 | 679 | 521 | 590 |
| Total debt | 536 | 335 | 326 | 556 | 636 | 558 | 339 | 303 | 685 | 759 | 687 | 679 | 521 | 590 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LORENZ HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|