| Revenue | DKK -53K | -11% |
| EBITDA | DKK 947K | -34% |
| Net profit | DKK -1,5M | -732% |
| Total assets | DKK 31,2M | +1% |
| Equity | DKK 7,3M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.889 | 1.189 | 971 | 891 | 1.664 | 6.756 | -507 | -996 | -426 | -359 | -212 | 366 | -60 | -53 |
| Staff expenses | -3.690 | -1.548 | -767 | -1.509 | -1.089 | -390 | -696 | -171 | -9 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.801 | -360 | 205 | -618 | 575 | 6.366 | -1.202 | -1.168 | -435 | -359 | 1.148 | -2.634 | 1.440 | 947 |
| Depreciation & amort. | 213 | -291 | -121 | -243 | -243 | -243 | -382 | -386 | -386 | -386 | -135 | -4 | -0 | -0 |
| EBIT | -2.014 | -650 | 84 | -861 | 332 | 6.123 | -1.584 | -1.553 | -821 | -745 | 1.013 | -2.638 | 1.440 | 947 |
| Net financials | 159 | -44 | -62 | -456 | -519 | -470 | -210 | -351 | -1.958 | -4.076 | -1.123 | -4.919 | 326 | -1.876 |
| Profit before tax | -1.855 | -694 | 22 | -1.317 | -186 | 5.653 | -1.794 | -1.904 | -2.778 | -4.820 | -1.470 | -4.557 | 266 | -1.930 |
| Tax | 24 | -0 | -0 | 5 | 4 | 266 | -392 | -37 | -469 | -1.190 | -251 | -990 | 447 | -425 |
| Net profit | -1.879 | -694 | 22 | -1.321 | -190 | 5.387 | -1.402 | -1.868 | -2.309 | -3.631 | -1.220 | -3.567 | -181 | -1.505 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.583 | 19.191 | 19.038 | 17.833 | 15.713 | 20.914 | 19.562 | 16.711 | 18.130 | 20.387 | 34.294 | 31.250 | 30.777 | 31.168 |
| Equity | 7.109 | 6.415 | 6.437 | 5.115 | 4.925 | 10.312 | 8.910 | 6.442 | 3.448 | -183 | 12.537 | 8.970 | 8.789 | 7.284 |
| Long-term debt | 955 | 10.406 | 10.329 | 10.168 | 9.998 | 9.600 | 9.974 | 9.872 | 13.748 | 19.714 | 17.858 | 16.065 | 15.358 | 15.748 |
| Short-term debt | 1.520 | 2.370 | 2.272 | 2.550 | 790 | 1.002 | 678 | 397 | 934 | 856 | 2.596 | 5.901 | 4.901 | 6.832 |
| Total debt | 2.474 | 12.776 | 12.601 | 12.718 | 10.788 | 10.602 | 10.652 | 10.269 | 14.682 | 20.570 | 20.454 | 21.966 | 20.259 | 22.580 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Unofficial title | Unofficial title | 2022 | — | — |
PI Management | Management | 1975 | — | — |
BN Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
NH Deputy | Deputy | 1975 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PH Management | Management | 1975 | — | — |
| Deputy | 1975 | — | — | |
| Audit | 1975 | — | — | |
SA Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1975 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOUTIANA HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Wedel Ranch Krarup | Unofficial title | 0 companies |
| Per Irgens | Management | 0 companies |
| Benny Normind | Chief Executive Officer | 0 companies |
| Niels Holst Laursen | Deputy | 0 companies |
| Michael Vesthardt | Chief Executive Officer | 0 companies |
| Peter Hecht-Johansen | Management | 0 companies |
| Else Marie Lyngbye Hecht-Johansen | Deputy | 0 companies |
| Statsaut. revisor Steen Aage Nørgaard | Audit | 0 companies |
| Steen Aage Nørgaard | Audit | 0 companies |
| Sven Hecht-Johansen | Board of Directors | 0 companies |