| Revenue | DKK -20K | -52% |
| EBITDA | DKK -646K | +14% |
| Net profit | DKK -130K | +74% |
| Total assets | DKK 7,9M | -2% |
| Equity | DKK 7,6M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.359 | 1.524 | 1.345 | 1.536 | 1.637 | 1.545 | 1.367 | 5.267 | -281 | -84 | -35 | -42 | -20 |
| Staff expenses | -487 | -470 | -528 | -524 | -555 | -611 | -654 | -2.656 | -529 | -890 | -886 | -705 | -626 |
| EBITDA | 217 | 1.492 | 1.033 | 3.578 | 2.382 | -717 | 585 | -4.315 | -1.469 | -974 | -921 | -747 | -646 |
| Depreciation & amort. | 24 | -4 | -0 | -6 | -10 | -11 | -11 | -4 | -0 | -3 | -8 | -9 | -9 |
| EBIT | 193 | 1.488 | 1.033 | 3.572 | 2.373 | -727 | 574 | -4.319 | -1.469 | -977 | -929 | -756 | -655 |
| Net financials | -385 | -386 | -177 | -408 | -208 | -220 | -74 | -57 | -206 | 452 | -183 | 262 | 525 |
| Profit before tax | -31 | 1.102 | 899 | 3.165 | 2.165 | -947 | 500 | -4.376 | -1.675 | -525 | -1.112 | -494 | -130 |
| Tax | 81 | 210 | 21 | 696 | 451 | -230 | 176 | -1.419 | 24 | -0 | -0 | -0 | -0 |
| Net profit | -112 | 892 | 877 | 2.469 | 1.714 | -718 | 324 | -2.957 | -1.698 | -525 | -1.112 | -494 | -130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.941 | 22.196 | 22.755 | 24.971 | 26.610 | 24.808 | 24.970 | 17.232 | 10.676 | 10.030 | 8.593 | 8.054 | 7.922 |
| Equity | 10.535 | 11.234 | 12.013 | 14.382 | 15.995 | 15.173 | 15.392 | 12.326 | 10.517 | 9.879 | 8.478 | 7.867 | 7.615 |
| Long-term debt | 8.267 | 7.858 | 7.430 | 7.064 | 6.646 | 6.332 | 5.910 | 2.260 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.478 | 1.343 | 1.653 | 1.358 | 1.513 | 1.207 | 1.489 | 2.646 | 159 | 151 | 114 | 188 | 307 |
| Total debt | 9.745 | 9.202 | 9.083 | 8.422 | 8.159 | 7.539 | 7.399 | 4.906 | 159 | 151 | 114 | 188 | 307 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Unofficial title | Unofficial title | 2026 | — | — |
AP Management | Management | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Møgelvang Hansen | Unofficial title | 0 companies |
| Arne Priess Ellestrup | Management | 0 companies |
| John Jacobsen | Board of Directors | 0 companies |