| Revenue | DKK 1,3M | -62% |
| EBITDA | DKK -1,6M | -502% |
| Net profit | DKK -1,4M | -242% |
| Total assets | DKK 673K | -60% |
| Equity | DKK 68K | -69% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.292 | 11.674 | 12.459 | 11.844 | 12.409 | 13.895 | 12.262 | 9.964 | 3.585 | 3.205 | 3.516 | 3.353 | 1.269 |
| Staff expenses | -0 | -5.722 | -6.134 | -6.120 | -6.287 | -6.601 | -6.545 | -5.198 | -5.189 | -3.904 | -3.754 | -3.615 | -2.567 |
| EBITDA | -185 | -1.566 | -59 | -2 | -145 | 481 | -1.103 | -1.511 | -1.604 | -699 | -238 | -261 | -1.575 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -310 | -791 | -171 | -128 | -128 |
| EBIT | -185 | -1.566 | -59 | -2 | -145 | 481 | -1.103 | -1.511 | -1.915 | -1.491 | -408 | -390 | -1.703 |
| Net financials | -171 | -163 | -124 | -100 | -92 | -96 | -59 | -87 | -73 | -57 | -43 | -11 | -75 |
| Profit before tax | -356 | -1.730 | -207 | -145 | -237 | 384 | -1.162 | -1.598 | -1.988 | -1.547 | -451 | -401 | -1.778 |
| Tax | -115 | -431 | -0 | -0 | -53 | 96 | -100 | -497 | -436 | -306 | -0 | -5 | -426 |
| Net profit | -241 | -1.299 | -182 | -102 | -184 | 288 | -1.062 | -1.101 | -1.551 | -1.241 | -451 | -396 | -1.353 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.208 | 5.671 | 5.230 | 4.556 | 4.550 | 5.005 | 3.925 | 3.322 | 2.902 | 3.094 | 2.074 | 1.671 | 673 |
| Equity | 1.301 | 1.303 | 1.120 | 1.018 | 834 | 1.122 | 61 | 1.060 | 1.009 | 1.067 | 616 | 220 | 68 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 545 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.907 | 4.368 | 4.110 | 3.537 | 3.716 | 3.783 | 3.865 | 2.222 | 1.348 | 2.027 | 1.458 | 1.451 | 605 |
| Total debt | 5.907 | 4.368 | 4.110 | 3.537 | 3.716 | 3.783 | 3.865 | 2.262 | 1.893 | 2.027 | 1.458 | 1.451 | 605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE | Audit | 1974 | — | — |
AG Management | Management | 1974 | — | — |
Hl Unofficial title | Unofficial title | 2024 | — | — |
CG Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1974 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1974 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1974 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 1974 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
V.S. Larsen Malerne A/S | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Ellegaard Munkøe | Audit | 0 companies |
| Anders Groverr Kure | Management | 0 companies |
| Henriette la Cour | Unofficial title | 0 companies |
| Christian Gottlieb Mortensen | Management | 0 companies |
| Jørgen Stryn Rasmussen | Board of Directors | 0 companies |
| René Elgaard Pedersen | Board of Directors | 0 companies |
| Ingelise Bonde Larsen | Board of Directors | 0 companies |
| Claus Adrian | Board of Directors | 0 companies |
| Anders Christian Dam | Board of Directors | 0 companies |
| Kim Martin Juliussen | Board of Directors | 0 companies |
| Annelise Benedicte Højer Larsen | Board of Directors | 0 companies |
| Annette Bonde Larsen | Board of Directors | 0 companies |
| Jens Bredo | Chairman | 0 companies |
| Klaus Bonde Larsen | Chairman | 0 companies |
| Michael Valentin | Board of Directors | 0 companies |