| Revenue | DKK 223K | -72% |
| EBITDA | DKK -577K | +17% |
| Net profit | DKK 5,2M | +64% |
| Total assets | DKK 37,2M | -18% |
| Equity | DKK 32M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.088 | 1.017 | 1.020 | 1.025 | — | 1.003 | 1.118 | 1.124 | 965 | 773 | 686 | 796 | 808 | 223 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 915 | 1.004 | 1.191 | 1.151 | 396 | 28 | 868 | 1.149 | 890 | 823 | 4.436 | 796 | -692 | -577 |
| Depreciation & amort. | 7 | 8 | 8 | -21 | -18 | -18 | -18 | -16 | -4 | -3 | -0 | -0 | -0 | -0 |
| EBIT | 909 | 996 | 1.183 | 1.129 | 378 | 10 | 850 | 1.132 | 886 | 821 | 4.436 | 796 | -692 | -577 |
| Net financials | 549 | 1.227 | 2.129 | 2.727 | 2.754 | 2.350 | 2.344 | 3.093 | 3.487 | 3.308 | 24.777 | 3.069 | 3.750 | 5.711 |
| Profit before tax | 1.458 | 2.223 | 3.312 | 3.856 | 3.132 | 2.360 | 3.194 | 4.226 | 4.372 | 4.129 | 29.213 | 3.865 | 3.059 | 5.135 |
| Tax | 454 | 88 | 204 | 188 | 28 | -39 | 164 | 235 | 196 | 183 | 966 | 171 | -139 | -96 |
| Net profit | 991 | 2.136 | 3.108 | 3.668 | 3.104 | 2.399 | 3.030 | 3.990 | 4.176 | 3.946 | 28.248 | 3.694 | 3.198 | 5.230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.069 | 14.770 | 18.298 | 20.665 | 20.440 | 23.304 | 24.406 | 26.251 | 29.068 | 31.271 | 59.884 | 61.423 | 45.292 | 37.227 |
| Equity | 3.408 | 5.243 | 7.283 | 10.121 | 10.042 | 12.960 | 14.496 | 17.640 | 20.491 | 22.892 | 49.787 | 49.550 | 32.725 | 31.956 |
| Long-term debt | 13.251 | 6.639 | 6.468 | 6.341 | 6.315 | 6.290 | 6.028 | 5.504 | 4.967 | 4.433 | 4.205 | 3.639 | 3.165 | 0 |
| Short-term debt | 2.578 | 2.321 | 3.887 | 3.457 | 3.368 | 3.475 | 3.276 | 2.414 | 2.848 | 3.089 | 4.122 | 6.380 | 7.796 | 5.271 |
| Total debt | 9.204 | 8.959 | 10.354 | 9.798 | 9.683 | 9.765 | 9.304 | 7.917 | 7.815 | 7.522 | 8.328 | 10.019 | 10.962 | 5.271 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2016 | — | — |
HV Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LML INVEST HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
HELHAN HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Børge Larsen | Management | 0 companies |
| Helle Vibeke Hansen | Management | 0 companies |