| Revenue | DKK 6,8M | +24% |
| EBITDA | DKK 6,5M | +26% |
| Net profit | DKK 3,5M | +20% |
| Total assets | DKK 143,9M | +17% |
| Equity | DKK 78,2M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 840 | 1.451 | 964 | 3.806 | 4.735 | 5.038 | 5.841 | 5.596 | 6.220 | 5.847 | 4.192 | 3.418 | 5.436 | 6.753 |
| Staff expenses | -0 | -61 | -100 | -108 | -101 | -105 | -161 | -72 | -114 | -126 | -127 | -298 | -302 | -300 |
| EBITDA | 994 | 239 | 1.511 | 4.382 | 4.635 | 4.933 | 5.680 | 5.524 | 6.106 | 5.721 | 4.065 | 3.120 | 5.134 | 6.453 |
| Depreciation & amort. | -0 | 65 | -0 | 60 | -2 | -5 | -0 | -20 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 994 | 174 | 1.511 | 4.322 | 4.632 | 4.928 | 5.680 | 5.504 | 6.106 | 5.721 | 4.065 | 3.120 | 5.134 | 6.453 |
| Net financials | -1.234 | -1.236 | -1.352 | -1.723 | -1.856 | -1.233 | -1.144 | -712 | -555 | 70 | -326 | 2.308 | -1.371 | -1.942 |
| Profit before tax | -239 | -1.062 | 158 | 2.599 | 2.776 | 3.695 | 4.537 | 4.485 | 5.551 | 5.791 | 19.754 | 5.428 | 3.764 | 4.511 |
| Tax | 77 | 675 | 324 | 282 | 611 | 813 | 1.001 | 987 | 1.221 | 1.274 | 4.346 | 1.194 | 828 | 992 |
| Net profit | -316 | -1.736 | -166 | 2.317 | 2.165 | 2.882 | 3.535 | 3.499 | 4.330 | 4.517 | 15.408 | 4.234 | 2.936 | 3.518 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.203 | 39.959 | 42.829 | 84.776 | 84.934 | 84.883 | 84.915 | 85.086 | 102.102 | 89.344 | 101.448 | 112.144 | 123.391 | 143.860 |
| Equity | 6.559 | 6.067 | 8.905 | 25.380 | 27.546 | 30.427 | 45.463 | 48.962 | 53.291 | 40.808 | 52.217 | 66.450 | 74.686 | 78.204 |
| Long-term debt | 19.253 | 18.315 | 18.200 | 27.043 | 26.933 | 26.544 | 14.882 | 13.242 | 55.941 | 26.175 | 24.370 | 20.938 | 20.022 | 36.493 |
| Short-term debt | 11.118 | 10.978 | 10.936 | 21.200 | 18.692 | 15.335 | 11.311 | 9.256 | 6.698 | 7.794 | 6.348 | 5.819 | 9.093 | 8.774 |
| Total debt | 30.371 | 29.293 | 29.136 | 48.242 | 45.625 | 41.879 | 26.193 | 22.498 | 34.668 | 33.969 | 30.718 | 26.757 | 29.115 | 45.267 |
| 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 |