| Revenue | DKK 333K | +24% |
| EBITDA | DKK 11K | +117% |
| Net profit | DKK -31K | +70% |
| Total assets | DKK 839K | -4% |
| Equity | DKK 705K | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 659 | 531 | 606 | 534 | 476 | 564 | 347 | 412 | 443 | 601 | 395 | 269 | 333 |
| Staff expenses | -549 | -478 | -550 | -543 | -544 | -543 | -314 | -342 | -335 | -338 | -335 | -331 | -322 |
| EBITDA | 110 | 53 | 56 | -10 | -68 | 21 | 33 | 70 | 108 | 263 | 59 | -62 | 11 |
| Depreciation & amort. | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 |
| EBIT | 69 | 11 | 14 | -51 | -110 | -20 | -9 | 28 | 66 | 221 | 18 | -103 | -31 |
| Net financials | -34 | -14 | -36 | -29 | 1 | -25 | -27 | -27 | -18 | -8 | -1 | 0 | 0 |
| Profit before tax | 35 | -3 | -22 | -81 | -109 | -46 | -36 | 1 | 48 | 213 | 17 | -103 | -31 |
| Tax | 12 | 44 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 22 | -46 | -22 | -81 | -109 | -46 | -36 | 1 | 48 | 213 | 17 | -103 | -31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.501 | 1.396 | 1.323 | 1.284 | 1.254 | 1.039 | 973 | 910 | 893 | 972 | 944 | 876 | 839 |
| Equity | 899 | 853 | 831 | 750 | 641 | 596 | 560 | 561 | 609 | 822 | 839 | 735 | 705 |
| Long-term debt | 0 | -5 | -4 | -3 | 0 | 0 | 0 | 3 | 25 | 25 | 25 | 25 | 25 |
| Short-term debt | 602 | 544 | 492 | 534 | 613 | 443 | 413 | 347 | 260 | 126 | 80 | 116 | 109 |
| Total debt | 602 | 544 | 492 | 534 | 613 | 443 | 413 | 349 | 285 | 151 | 105 | 141 | 134 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LC Management | Management | 1976 | — | — |
JT Management | Management | 1976 | — | — |
MN Management | Management | 1976 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Connie Palm | Management | 0 companies |
| Jørgen Tage Larsen | Management | 0 companies |
| Michael Nordahl Larsen | Management | 0 companies |