| Revenue | DKK -8K | -30% |
| EBITDA | DKK -8K | +30% |
| Net profit | DKK -2K | +99% |
| Total assets | DKK 249K | +5% |
| Equity | DKK 187K | -1% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 336 | 386 | 62 | -7 | -1 | -30 | -35 | 68 | 347 | 424 | 41 | -11 | -8 |
| Staff expenses | -211 | -414 | -0 | -0 | -0 | -0 | -0 | -0 | -189 | -237 | -0 | -0 | -0 |
| EBITDA | 124 | -27 | 62 | -7 | -1 | -30 | -35 | 68 | 158 | 187 | 41 | -11 | -8 |
| Depreciation & amort. | -2 | -7 | -7 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 122 | -35 | 55 | -12 | -1 | -30 | -35 | 68 | 158 | 187 | 41 | -11 | -8 |
| Net financials | 0 | 0 | 4 | -60 | 3 | 18 | -4 | -0 | -0 | -2 | 97 | -247 | 8 |
| Profit before tax | 122 | -34 | 56 | -85 | 2 | -12 | -39 | 68 | 158 | 185 | 138 | -258 | 0 |
| Tax | 31 | -8 | 13 | -0 | 1 | -0 | -0 | -0 | 35 | 40 | 9 | 1 | 2 |
| Net profit | 91 | -26 | 43 | -85 | 2 | -12 | -39 | 68 | 123 | 145 | 129 | -259 | -2 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 235 | 170 | 140 | 47 | 42 | 41 | 29 | 131 | 311 | 435 | 527 | 237 | 249 |
| Equity | 171 | 97 | 123 | 39 | 41 | 28 | -10 | 57 | 173 | 318 | 447 | 188 | 187 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41 | 0 | 0 | 0 |
| Short-term debt | 63 | 74 | 16 | 8 | 1 | 13 | 40 | 74 | 138 | 76 | 80 | 48 | 63 |
| Total debt | 63 | 74 | 16 | 8 | 1 | 13 | 40 | 74 | 138 | 117 | 80 | 48 | 63 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Unofficial title | Unofficial title | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Skanvig Bramhelft | Unofficial title | 0 companies |