| Revenue | DKK 562K | -4% |
| EBITDA | DKK 229K | -22% |
| Net profit | DKK 148K | -21% |
| Total assets | DKK 1,1M | +10% |
| Equity | DKK 992K | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 421 | 508 | 499 | 140 | 75 | — | 698 | 217 | 180 | 186 | 235 | 585 | 562 |
| Staff expenses | -480 | -398 | -562 | -359 | -0 | -0 | -0 | -0 | -0 | -0 | -350 | -291 | -333 |
| EBITDA | -58 | 109 | -62 | -219 | 65 | 0 | 695 | 216 | 180 | 184 | -115 | 294 | 229 |
| Depreciation & amort. | -5 | 3 | 4 | -17 | -12 | -0 | -35 | -74 | -85 | -95 | -92 | -53 | -40 |
| EBIT | -63 | 106 | -67 | -236 | 52 | 0 | 660 | 142 | 95 | 88 | -207 | 241 | 189 |
| Net financials | 0 | 79 | -10 | -9 | -10 | 0 | -9 | -2 | -3 | -5 | -4 | 0 | 1 |
| Profit before tax | -63 | 185 | -76 | -245 | 42 | 0 | 651 | 139 | 92 | 83 | -211 | 241 | 190 |
| Tax | -16 | 46 | -0 | -71 | 17 | -0 | 19 | 31 | 21 | 17 | -46 | 54 | 42 |
| Net profit | -47 | 139 | -76 | -174 | 25 | 0 | 632 | 109 | 71 | 66 | -165 | 187 | 148 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 705 | 923 | 834 | 342 | 598 | 0 | 920 | 986 | 1.085 | 1.034 | 779 | 1.007 | 1.111 |
| Equity | 67 | 206 | 130 | -44 | -19 | 0 | 303 | 797 | 869 | 822 | 657 | 844 | 992 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 638 | 717 | 704 | 387 | 617 | 0 | 607 | 182 | 205 | 204 | 122 | 147 | 75 |
| Total debt | 638 | 717 | 704 | 387 | 617 | 0 | 607 | 182 | 205 | 204 | 122 | 147 | 75 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Management | Management | 2011 | — | — |
BK Management | Management | 2010 | — | — |
LP Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
SØREN SMED HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Lejsgaard | Management | 0 companies |
| Bent Kibsgaard | Management | 0 companies |
| Lene Præstgaard Smed | Management | 0 companies |