| Revenue | DKK 30K | -74% |
| EBITDA | DKK 30K | -74% |
| Net profit | DKK -32K | +11% |
| Total assets | DKK 15M | +286% |
| Equity | DKK 3,6M | +122% |
| Employees | — | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -22 | -2 | 277 | 290 | 460 | 758 | 70 | 161 | 125 | 38 | 156 | 117 | 30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | -22 | -2 | 277 | 290 | 460 | 758 | 70 | 91 | 125 | 38 | 156 | 117 | 30 |
| Depreciation & amort. | -0 | -0 | -0 | -80 | -299 | -299 | -163 | -229 | -231 | -225 | -225 | -230 | -230 | -196 |
| EBIT | — | -22 | -2 | 198 | -10 | 161 | 595 | -159 | -140 | -100 | -187 | -73 | -112 | -165 |
| Net financials | 0 | -3 | -10 | -11 | -99 | -120 | -94 | -79 | 74 | 1 | 171 | 72 | 107 | 157 |
| Profit before tax | — | -26 | -12 | 186 | -108 | 40 | 501 | -239 | -66 | -99 | -16 | -1 | -5 | -8 |
| Tax | -0 | -6 | -33 | 41 | -2 | -0 | -0 | -0 | -0 | -0 | -99 | 31 | 31 | 24 |
| Net profit | — | -19 | 21 | 145 | -106 | 40 | 501 | -239 | -66 | -99 | 83 | -32 | -36 | -32 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 6 | 39 | 1.968 | 3.758 | 3.458 | 4.566 | 4.015 | 3.890 | 3.847 | 4.142 | 3.931 | 3.882 | 14.969 |
| Equity | 85 | -104 | -83 | 62 | -44 | 1.496 | 1.997 | 1.759 | 1.692 | 1.593 | 1.677 | 1.645 | 1.609 | 3.577 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.805 | 1.803 | 1.804 | 1.803 | 1.803 | 1.803 | 6.465 |
| Short-term debt | -85 | 111 | 123 | 1.904 | 3.802 | 1.962 | 2.569 | 451 | 395 | 450 | 663 | 483 | 470 | 4.927 |
| Total debt | -85 | 111 | 123 | 1.904 | 3.802 | 1.962 | 2.569 | 2.256 | 2.198 | 2.254 | 2.465 | 2.286 | 2.273 | 11.392 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Leo Holding 2019 ApS | Company | 50.0% | 50.0% | 2024 |
LUNDSTRØM HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
Leops ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Friis | Management | 0 companies |