| Revenue | DKK -123K | -120% |
| EBITDA | DKK -507K | -302% |
| Net profit | DKK 1,1M | -53% |
| Total assets | DKK 121,2M | +1% |
| Equity | DKK 70,8M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -310 | 543 | 391 | 653 | 449 | 425 | 407 | 541 | 493 | 482 | 492 | 630 | -123 |
| Staff expenses | -0 | -383 | -357 | -366 | -373 | -362 | -314 | -324 | -332 | -350 | -332 | -379 | -384 |
| EBITDA | -310 | 160 | 34 | 287 | -288 | -750 | 94 | 7 | -293 | -1.023 | 520 | 251 | -507 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -310 | 160 | 34 | 287 | -288 | -750 | 94 | 7 | -293 | -1.023 | 520 | 251 | -507 |
| Net financials | -1.342 | 1.324 | 1.170 | 2.662 | 495 | 3.160 | 1.069 | 2.305 | 1.766 | 5.988 | 5.026 | 2.088 | 1.616 |
| Profit before tax | -1.652 | 1.484 | 1.204 | 2.949 | 207 | 2.410 | 1.163 | 2.312 | 1.473 | 4.965 | 5.546 | 2.339 | 1.109 |
| Tax | -413 | 1.121 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -48 | -253 | -0 | -0 |
| Net profit | -1.239 | 363 | 1.204 | 2.949 | 207 | 2.410 | 1.163 | 2.312 | 1.473 | 5.013 | 5.799 | 2.339 | 1.109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 73.597 | 72.681 | 72.894 | 105.799 | 104.925 | 113.505 | 113.579 | 115.310 | 120.544 | 121.290 | 120.410 | 120.212 | 121.158 |
| Equity | -2.304 | -1.941 | -737 | 31.998 | 32.205 | 51.104 | 53.009 | 55.389 | 61.727 | 64.680 | 68.306 | 68.612 | 70.815 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 38 | 0 | 0 | 0 | 0 |
| Short-term debt | 75.901 | 74.622 | 73.631 | 73.800 | 72.720 | 62.400 | 60.570 | 59.910 | 58.780 | 56.610 | 52.104 | 51.600 | 50.343 |
| Total debt | 75.901 | 74.622 | 73.631 | 73.800 | 72.720 | 62.400 | 60.570 | 59.921 | 58.817 | 56.610 | 52.104 | 51.600 | 50.343 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Founder | 2009 | — | — | |
TB Management | Management | 2009 | — | — |
IL Founder | Founder | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2011 | |
| Individual | 20.0% | 20.0% | 2011 | |
| Individual | 20.0% | 20.0% | 2011 | |
| Individual | 20.0% | 20.0% | 2011 | |
| Individual | 20.0% | 20.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Alfred Vincents Lerche-Lerchenborg | Founder | 0 companies |
| Torkild Busk Pedersen | Management | 0 companies |
| Inga Lerche-Lerchenborg | Founder | 0 companies |
| Klavs Krieger von Lowzow | Chairman | 0 companies |
| Frank Poll | Board of Directors | 0 companies |