| Revenue | DKK 562K | +1099% |
| EBITDA | DKK 562K | +1099% |
| Net profit | DKK 288K | +211% |
| Total assets | DKK 12,6M | -2% |
| Equity | DKK 5M | +6% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -182 | 29 | 36 | 174 | 50 | -45 | 3 | -56 | 47 | 562 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -182 | 29 | 36 | 174 | 50 | -45 | 3 | -56 | 47 | 562 |
| Depreciation & amort. | -49 | -73 | -174 | -223 | -250 | -3.203 | -224 | -227 | -168 | -128 |
| EBIT | -231 | -44 | -137 | -49 | -201 | -3.248 | -221 | -283 | -121 | 434 |
| Net financials | -134 | -181 | -220 | -256 | -465 | -108 | -110 | -73 | -116 | -288 |
| Profit before tax | -365 | -225 | -357 | -306 | -665 | -3.355 | -331 | -355 | -237 | 147 |
| Tax | -78 | -54 | -79 | -68 | -146 | -737 | -77 | 6 | 22 | -142 |
| Net profit | -286 | -171 | -278 | -238 | -519 | -2.618 | -254 | -361 | -259 | 288 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.704 | 13.851 | 14.867 | 14.177 | 15.814 | 13.550 | 13.265 | 12.984 | 12.828 | 12.577 |
| Equity | 5.201 | 5.030 | 4.752 | 3.614 | 8.238 | 5.620 | 5.366 | 5.005 | 4.746 | 5.034 |
| Long-term debt | 6.452 | 7.410 | 7.342 | 7.230 | 7.408 | 7.347 | 6.448 | 6.411 | 6.343 | 6.062 |
| Short-term debt | 52 | 1.411 | 2.773 | 3.333 | 168 | 583 | 1.451 | 1.567 | 1.739 | 1.481 |
| Total debt | 6.503 | 8.821 | 10.115 | 10.563 | 7.576 | 7.930 | 7.898 | 7.979 | 8.082 | 7.543 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TOFT-LARSEN HOLDING A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Søgaard Lambrechtsen Larsen | Chief Executive Officer | 0 companies |
| Anders Toft Larsen | Chairman | 0 companies |
| Anne Mette Toft Christensen | Board of Directors | 0 companies |