| Revenue | DKK 2,1M | -2% |
| EBITDA | DKK 2,1M | -2% |
| Net profit | DKK 1M | +7% |
| Total assets | DKK 18,8M | +2% |
| Equity | DKK 9,1M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.149 | 841 | 1.069 | 1.248 | 2.807 | 1.970 | 1.975 | 1.986 | 2.005 | 1.993 | 2.121 | 2.175 | 2.142 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.149 | 841 | 1.069 | 1.248 | 2.807 | 1.970 | 1.975 | 1.986 | 2.005 | 1.993 | 2.121 | 2.175 | 2.142 |
| Depreciation & amort. | -371 | -371 | -371 | -509 | -994 | -702 | -702 | -702 | -702 | -702 | -702 | -702 | -716 |
| EBIT | 778 | 470 | 698 | 739 | 1.813 | 1.268 | 1.273 | 1.285 | 1.303 | 1.291 | 1.419 | 1.473 | 1.426 |
| Net financials | -243 | -249 | -209 | -361 | -725 | -464 | -369 | -230 | -388 | -190 | -158 | -227 | -97 |
| Profit before tax | 535 | 221 | 489 | 378 | 1.088 | 804 | 904 | 1.054 | 915 | 1.100 | 1.261 | 1.246 | 1.329 |
| Tax | 134 | 62 | 120 | 86 | 239 | 178 | 178 | 232 | 197 | 242 | 277 | 274 | 292 |
| Net profit | 402 | 160 | 368 | 291 | 849 | 626 | 726 | 823 | 718 | 858 | 984 | 972 | 1.037 |
| Item | 2012 | 2013 | 2014 | 2015 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.931 | 10.562 | 10.217 | 20.763 | 19.766 | 19.375 | 19.505 | 19.682 | 19.892 | 18.058 | 18.176 | 18.330 | 18.773 |
| Equity | 702 | 861 | 1.230 | 1.521 | 2.370 | 2.997 | 3.723 | 4.545 | 5.263 | 6.122 | 7.105 | 8.077 | 9.114 |
| Long-term debt | 10.008 | 9.230 | 8.447 | 18.210 | 16.203 | 13.958 | 13.167 | 12.173 | 11.426 | 10.516 | 9.676 | 9.085 | 8.445 |
| Short-term debt | 222 | 470 | 540 | 995 | 1.159 | 2.384 | 2.579 | 2.928 | 3.202 | 1.420 | 1.395 | 1.157 | 1.205 |
| Total debt | 10.230 | 9.700 | 8.987 | 19.204 | 17.361 | 16.342 | 15.746 | 15.100 | 14.628 | 11.936 | 11.071 | 10.242 | 9.650 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Management | Management | 2011 | — | — |
ML Management | Management | 2011 | — | — |
RL Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Selfmade Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Alexander Lerche Sommer | Management | 0 companies |
| Michael Lerche | Management | 0 companies |
| Rikke Lerche | Management | 0 companies |