| Revenue | DKK -7K | — |
| EBITDA | DKK -7K | -1% |
| Net profit | DKK 15K | -36% |
| Total assets | DKK 4,6M | +4% |
| Equity | DKK 1,8M | +1% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 0 | 0 | 0 | -7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 778 | 313 | 933 | 655 | -37 | -15 | -14 | -23 | -7 | -8 | -7 | -7 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 778 | 313 | 933 | 655 | -37 | -15 | -14 | -23 | -7 | -8 | -7 | -7 |
| Net financials | 635 | -306 | 268 | 240 | 5.591 | 165 | 146 | 152 | 266 | 51 | 38 | 27 |
| Profit before tax | 610 | -321 | 254 | 223 | 5.554 | 150 | 133 | 130 | 259 | 43 | 31 | 19 |
| Tax | -47 | -159 | -157 | -99 | 6 | 34 | 29 | 29 | 58 | 10 | 7 | 4 |
| Net profit | 656 | -162 | 412 | 322 | 5.548 | 117 | 104 | 101 | 201 | 34 | 24 | 15 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.446 | 14.392 | 11.786 | 10.865 | 14.771 | 12.286 | 10.827 | 10.133 | 4.702 | 4.873 | 4.459 | 4.619 |
| Equity | 758 | 296 | 718 | 1.040 | 6.587 | 5.404 | 4.828 | 4.929 | 2.247 | 2.281 | 1.735 | 1.750 |
| Long-term debt | 12.585 | 10.716 | 7.482 | 6.575 | 5.500 | 4.500 | 3.500 | 2.884 | 2.448 | 2.585 | 2.718 | 2.863 |
| Short-term debt | 1.102 | 3.380 | 3.586 | 3.251 | 2.683 | 2.382 | 2.500 | 2.320 | 6 | 6 | 6 | 6 |
| Total debt | 1.102 | 3.380 | 3.586 | 9.826 | 8.183 | 6.882 | 6.000 | 5.204 | 2.455 | 2.592 | 2.724 | 2.869 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Founder | Founder | 2013 | — | — |
DL Management | Management | 2013 | — | — |
JE Founder | Founder | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2021 | |
SUMMIT HOLDING 2013 ApS | Company | 33.3% | 33.3% | 2023 |
| Individual | 15.0% | 15.0% | 2021 | |
DJERNES CONSULTING ApS | Company | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Thornberg | Founder | 0 companies |
| Dorit Lund Buhl | Management | 0 companies |
| Jens Elbo Larsen | Founder | 0 companies |
| Erik Lorenz Petersen | Chairman | 0 companies |
| Klaus Bitsch Lund | Board of Directors | 0 companies |
| Lilian Merete Mogensen | Board of Directors | 0 companies |
| Steen Liebmann | Board of Directors | 0 companies |