| Revenue | DKK -108K | +80% |
| EBITDA | DKK -108K | -80% |
| Net profit | DKK -960K | -41% |
| Total assets | DKK 8M | -13% |
| Equity | DKK -2,4M | -150% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.455 | -6.627 | 7.369 | 10.363 | -559 | -448 | -481 | -324 | -331 | -227 | 1.224 | -60 | -108 |
| Staff expenses | -0 | -0 | -0 | -232 | -226 | -222 | -267 | -178 | -157 | -136 | -146 | -0 | -0 |
| EBITDA | -1.173 | -6.513 | 7.369 | 10.131 | -784 | -670 | -748 | -503 | -488 | -364 | 1.079 | -60 | -108 |
| Depreciation & amort. | -57 | -57 | -88 | -132 | -137 | -138 | -138 | -35 | -59 | -59 | -59 | -59 | -59 |
| EBIT | -1.230 | -6.570 | 7.281 | 9.999 | -921 | -808 | -886 | -537 | -547 | -423 | 1.020 | -119 | -167 |
| Net financials | -249 | -240 | -167 | 892 | 94 | 1.486 | 765 | -383 | 915 | -581 | -1.757 | -560 | -793 |
| Profit before tax | -1.063 | -6.423 | 7.114 | 10.891 | -828 | 678 | -121 | -920 | 369 | -1.004 | -737 | -679 | -960 |
| Tax | -305 | -1.640 | 1.665 | 2.287 | -244 | -216 | -280 | 605 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -757 | -4.783 | 5.450 | 8.604 | -583 | 894 | 159 | -1.525 | 369 | -1.004 | -737 | -679 | -960 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.445 | 16.955 | 22.067 | 21.465 | 12.731 | 13.652 | 13.935 | 12.039 | 12.657 | 11.975 | 9.822 | 9.195 | 7.964 |
| Equity | 1.287 | 5.877 | 11.532 | 10.136 | 1.553 | 2.446 | 2.605 | 1.080 | 1.449 | 445 | -291 | -970 | -2.430 |
| Long-term debt | -2.000 | -2.000 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 |
| Short-term debt | -5.150 | -8.133 | 7.766 | 8.604 | 8.581 | 8.578 | 8.810 | 8.474 | 8.756 | 9.107 | 7.719 | 7.796 | 8.050 |
| Total debt | -7.150 | -10.133 | 9.766 | 10.604 | 10.581 | 10.578 | 10.810 | 10.474 | 10.756 | 11.107 | 9.719 | 9.796 | 10.050 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2012 | — | — |
SH Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHOU BREDVIG HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
BISGAARD NIELSEN HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lise Schou Bredvig | Management | 0 companies |
| Sten Holmgaard Nielsen | Management | 0 companies |