| Revenue | DKK 167K | -33% |
| EBITDA | DKK 35K | +308% |
| Net profit | DKK -173K | -136% |
| Total assets | DKK 3,7M | -14% |
| Equity | DKK 3,2M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -3 | 0 | 13 | 33 | 35 | 34 | 34 | 74 | 65 | 161 | 98 | 251 | 167 |
| Staff expenses | -0 | -0 | -0 | -0 | -180 | -120 | -40 | -140 | -108 | -73 | -40 | -0 | -240 | -90 |
| EBITDA | -4 | -3 | 0 | 13 | -147 | -98 | -18 | -110 | -83 | -51 | 151 | 76 | -17 | 35 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -117 | -48 | -35 | -30 | -25 | -21 |
| EBIT | -4 | -3 | 0 | 13 | -147 | -98 | -18 | -110 | -200 | -99 | 116 | 46 | -42 | 14 |
| Net financials | 149 | 199 | 223 | 423 | 718 | 402 | -401 | -18 | 179 | 663 | -166 | 501 | 664 | -224 |
| Profit before tax | 145 | 197 | 223 | 436 | 570 | 305 | -420 | -128 | -21 | 564 | -50 | 547 | 622 | -210 |
| Tax | 36 | 51 | 55 | 103 | 130 | 66 | -92 | -28 | -3 | 124 | -0 | 109 | 139 | -36 |
| Net profit | 109 | 146 | 168 | 333 | 440 | 239 | -328 | -100 | -18 | 440 | -50 | 438 | 483 | -173 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.655 | 4.233 | 3.973 | 5.403 | 5.671 | 5.773 | 5.513 | 5.396 | 5.235 | 3.521 | 3.160 | 3.544 | 4.335 | 3.743 |
| Equity | 3.151 | 3.297 | 3.465 | 3.598 | 3.738 | 3.777 | 3.350 | 3.050 | 2.932 | 3.172 | 3.022 | 3.360 | 3.623 | 3.229 |
| Long-term debt | 0 | 0 | 0 | 1.667 | 1.606 | 1.605 | 1.602 | 1.599 | 1.596 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 505 | 936 | 508 | 137 | 326 | 391 | 561 | 746 | 708 | 349 | 139 | 184 | 713 | 513 |
| Total debt | 505 | 936 | 508 | 1.804 | 1.932 | 1.995 | 2.163 | 2.346 | 2.303 | 349 | 139 | 184 | 713 | 513 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Lissa Spanggaard | Management | 0 companies |