| Revenue | DKK -289K | -143% |
| EBITDA | DKK -653K | -616% |
| Net profit | DKK 1,4M | -67% |
| Total assets | DKK 29,5M | +10% |
| Equity | DKK 15,6M | +18% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 141 | -433 | -919 | 1.781 | 1.091 | 2.534 | 1.121 | 3.536 | 1.068 | 2.144 | 665 | -289 |
| Staff expenses | -0 | -0 | -38 | -25 | -588 | -587 | -176 | -183 | -923 | -840 | -750 | -358 |
| EBITDA | 141 | -433 | -957 | 1.755 | 504 | 1.939 | 938 | 3.348 | 142 | 1.299 | -91 | -653 |
| Depreciation & amort. | -27 | -64 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 114 | -496 | -957 | 1.755 | 504 | 1.939 | 938 | 3.348 | 142 | 1.299 | -91 | -653 |
| Net financials | -329 | -259 | -193 | -439 | -288 | -288 | -170 | -142 | -124 | -140 | -213 | -241 |
| Profit before tax | -215 | -755 | -1.150 | 1.316 | 3.945 | 7.912 | 2.996 | 1.471 | 3.949 | -3.619 | 3.987 | 1.753 |
| Tax | -3 | -211 | -272 | 290 | 868 | 1.474 | 629 | -110 | 869 | -227 | -174 | 386 |
| Net profit | -212 | -544 | -878 | 1.027 | 3.077 | 6.438 | 2.368 | 1.580 | 3.081 | -3.392 | 4.161 | 1.367 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.703 | 30.069 | 27.629 | 27.530 | 31.211 | 33.325 | 34.346 | 36.342 | 35.922 | 28.754 | 26.762 | 29.466 |
| Equity | -132 | -676 | -1.555 | -528 | 9.371 | 15.809 | 16.902 | 18.482 | 17.884 | 14.491 | 13.197 | 15.617 |
| Long-term debt | 19.038 | 27.444 | 19.305 | 23.959 | 10.254 | 14.634 | 14.300 | 14.873 | 14.338 | 10.517 | 10.307 | 10.106 |
| Short-term debt | 7.797 | 3.301 | 9.879 | 4.072 | 10.734 | 916 | 714 | 917 | 765 | 811 | 431 | 333 |
| Total debt | 26.835 | 30.745 | 29.184 | 28.031 | 20.988 | 15.550 | 15.014 | 15.790 | 15.104 | 11.328 | 10.737 | 10.439 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PA Management | Management | 2012 | — | — |
JS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FUJI ApS | Company | 100.0% | 100.0% | 2012 |
| Individual | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Stine Lind | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jesper Søgaard | Management | 0 companies |