| Revenue | DKK 1,5M | -3% |
| EBITDA | DKK -23K | +65% |
| Net profit | DKK -115K | +29% |
| Total assets | DKK 859K | -2% |
| Equity | DKK 239K | -33% |
| Employees | 10 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.772 | 1.417 | 1.091 | 991 | 1.032 | 1.309 | 519 | 964 | 1.883 | 1.862 | 1.521 | 1.479 |
| Staff expenses | -1.607 | -1.208 | -1.183 | -874 | -861 | -1.042 | -606 | -421 | -1.671 | -1.512 | -1.497 | -1.501 |
| EBITDA | 164 | 209 | -93 | 117 | 171 | 268 | -87 | 543 | 212 | 351 | -64 | -23 |
| Depreciation & amort. | -54 | -38 | -38 | -38 | -35 | -31 | -35 | -37 | -38 | -51 | -129 | -112 |
| EBIT | 110 | 172 | -131 | 79 | 136 | 237 | -122 | 506 | 174 | 300 | -193 | -135 |
| Net financials | -20 | -12 | -16 | -17 | -12 | -8 | -12 | -16 | -16 | -13 | -14 | -13 |
| Profit before tax | 91 | 159 | -147 | 62 | 124 | 229 | -135 | 490 | 158 | 286 | -207 | -148 |
| Tax | 23 | 38 | -17 | -0 | 25 | 51 | -16 | 90 | 35 | 63 | -45 | -32 |
| Net profit | 68 | 121 | -130 | 62 | 98 | 178 | -119 | 400 | 123 | 223 | -162 | -115 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 600 | 706 | 468 | 586 | 594 | 958 | 451 | 1.115 | 1.185 | 1.417 | 873 | 859 |
| Equity | 80 | 80 | -50 | 12 | 110 | 288 | -31 | 369 | 493 | 716 | 354 | 239 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 41 | 0 | 83 | 39 | 67 | 0 | 0 |
| Short-term debt | 511 | 609 | 518 | 574 | 473 | 617 | 482 | 656 | 650 | 634 | 519 | 620 |
| Total debt | 511 | 609 | 518 | 574 | 473 | 658 | 482 | 738 | 689 | 701 | 519 | 620 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SVELLE HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Overgaard Christensen | Management | 0 companies |