| Revenue | DKK 2,2M | -34% |
| EBITDA | DKK 6K | +444% |
| Net profit | DKK 26K | +45% |
| Total assets | DKK 1,7M | +5% |
| Equity | DKK 227K | +13% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 363 | 526 | 1.159 | 3.982 | 4.253 | 4.724 | 5.114 | 4.561 | 3.603 | 3.866 | 3.285 | 2.183 |
| Staff expenses | -355 | -456 | -1.149 | -3.980 | -4.252 | -4.723 | -5.106 | -4.472 | -3.560 | -3.758 | -3.117 | -2.033 |
| EBITDA | 8 | 70 | 9 | 2 | 1 | 2 | 8 | 89 | 43 | 108 | 1 | 6 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 8 | 70 | 9 | 2 | 1 | 2 | 8 | 89 | 43 | 108 | 1 | 6 |
| Net financials | 1 | 3 | 2 | 32 | 13 | 13 | 9 | -11 | 0 | 4 | 22 | 27 |
| Profit before tax | 8 | 73 | 11 | 34 | 14 | 15 | 17 | 78 | 43 | 111 | 24 | 33 |
| Tax | 4 | 18 | 3 | 8 | 5 | 4 | 5 | 18 | 10 | 25 | 6 | 8 |
| Net profit | 4 | 55 | 8 | 25 | 10 | 11 | 11 | 60 | 33 | 87 | 18 | 26 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 324 | 417 | 1.138 | 1.899 | 1.857 | 2.096 | 2.420 | 2.484 | 2.238 | 1.419 | 1.646 | 1.723 |
| Equity | 84 | 139 | 147 | 172 | 182 | 193 | 204 | 264 | 297 | 284 | 202 | 227 |
| Long-term debt | 0 | 0 | 0 | 8 | 5 | 4 | 5 | 18 | 10 | 25 | 0 | 0 |
| Short-term debt | 240 | 278 | 991 | 1.718 | 1.670 | 1.899 | 2.210 | 2.202 | 1.930 | 1.111 | 1.444 | 1.496 |
| Total debt | 240 | 278 | 991 | 1.727 | 1.675 | 1.904 | 2.216 | 2.220 | 1.940 | 1.136 | 1.444 | 1.496 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2013 | — | — |
SD Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LFSDB ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Janus Rudolf | Management | 0 companies |
| Stig Damgaard Pedersen | Management | 0 companies |