| Revenue | DKK 3K | -101% |
| EBITDA | DKK 45,7M | +14878% |
| Net profit | DKK 35,6M | +17834% |
| Total assets | DKK 63,3M | +257% |
| Equity | DKK 49,5M | +257% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 129 | 362 | 482 | 312 | 120 | 126 | -18 | 254 | 645 | -309 | 3 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 129 | 362 | 482 | 312 | 120 | 126 | -18 | 5.100 | 6.298 | -309 | 45.700 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 129 | 362 | 482 | 312 | 120 | 126 | -18 | 5.100 | 6.298 | -309 | 45.700 |
| Net financials | -2 | -1 | 2 | 10 | 5 | 12 | 15 | 14 | 73 | 52 | -17 |
| Profit before tax | 127 | 361 | 483 | 322 | 125 | 138 | -4 | 5.113 | 6.371 | -258 | 45.683 |
| Tax | 28 | 80 | 106 | 71 | 27 | 30 | -1 | 1.125 | 1.402 | -57 | 10.050 |
| Net profit | 99 | 281 | 378 | 251 | 98 | 108 | -3 | 3.989 | 4.969 | -201 | 35.633 |
| Item | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.471 | 6.805 | 7.275 | 7.484 | 7.521 | 7.626 | 7.629 | 12.755 | 19.061 | 17.724 | 63.310 |
| Equity | 6.014 | 6.295 | 6.672 | 6.923 | 7.021 | 7.129 | 7.126 | 11.115 | 16.084 | 13.883 | 49.516 |
| Long-term debt | 252 | 235 | 239 | 247 | 247 | 248 | 248 | 281 | 252 | 119 | 113 |
| Short-term debt | 177 | 217 | 276 | 187 | 130 | 95 | 72 | 82 | 174 | 1.141 | 1.026 |
| Total debt | 429 | 451 | 515 | 433 | 377 | 343 | 321 | 363 | 426 | 1.259 | 1.138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2015 | — | — |
AS Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GSA Værløse ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Nørgaard | Management | 0 companies |
| Anders Steen Westermann | Management | 0 companies |