| Revenue | DKK -458K | -58% |
| EBITDA | DKK -933K | +44% |
| Net profit | DKK 2,6M | -70% |
| Total assets | DKK 91,7M | -3% |
| Equity | DKK 89,4M | -2% |
| Employees | 1 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 871 | -79 | 113 | 554 | -385 | -236 | 95 | -119 | -125 | -1.096 | -838 | -1.104 | -458 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -804 | -806 | -477 | -474 | -474 | -482 | -483 | -475 | -475 | -475 | -495 | -565 | -475 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -548 | -516 | -303 | 90 | -859 | -718 | -388 | -593 | -600 | -1.571 | -1.333 | -1.669 | -933 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 36 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -548 | -516 | -339 | 90 | -859 | -718 | -388 | -593 | -600 | -1.571 | -1.333 | -1.669 | -933 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.906 | -5.626 | 6.574 | 2.700 | 12.501 | 2.094 | 11.945 | 14.188 | 12.611 | -12.272 | -6.689 | 11.507 | 4.249 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 7.358 | -6.142 | 6.235 | 2.790 | 11.642 | 1.376 | 11.558 | 13.595 | 12.011 | -13.843 | -8.022 | 9.837 | 3.315 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.165 | 946 | -1.375 | 741 | 3.555 | -2.498 | -494 | -12 | 1.992 | -3.157 | -1.588 | 1.057 | 722 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 6.193 | -7.088 | 7.610 | 2.049 | 8.087 | 3.874 | 12.052 | 13.607 | 10.019 | -10.686 | -6.434 | 8.780 | 2.593 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.779 | 62.010 | 69.342 | 70.428 | 80.414 | 79.753 | 91.614 | 102.171 | 108.466 | 100.042 | 87.977 | 94.665 | 91.748 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 66.068 | 57.660 | 65.610 | 68.446 | 76.437 | 78.942 | 90.994 | 101.601 | 105.620 | 90.934 | 83.428 | 90.768 | 89.362 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 974 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.711 | 4.350 | 3.732 | 1.982 | 2.872 | 711 | 520 | 467 | 2.570 | 9.009 | 4.449 | 3.797 | 2.287 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.711 | 4.350 | 3.732 | 1.982 | 3.846 | 811 | 620 | 567 | 2.670 | 9.108 | 4.549 | 3.896 | 2.386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Audit | Audit | 1984 | — | — |
LB Management | Management | 1984 | — | — |
| Audit | 1984 | — | — | |
KS Audit | Audit | 1984 | — | — |
| Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1988 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Løkke Pedersen | Audit | 0 companies |
| Leif Bjerborg | Management | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Kim Schlichter | Audit | 0 companies |
| Henning Bjerregaard Jørgensen | Audit | 0 companies |
| Christopher Leif Aandahl | Board of Directors | 0 companies |
| Nina Louise Wedell-Wedellsborg | Board of Directors | 0 companies |
| Hans-Jørgen Jessen | Board of Directors | 0 companies |
| Poul Flemming Anders Lomholdt | Board of Directors | 0 companies |
| Per Slott | Board of Directors | 0 companies |
| Sebastian Bille Christmas Poulsen | Chairman | 0 companies |
| Leif Aandahl | Board of Directors | 0 companies |
| Philip Johan Aandahl | Board of Directors | 0 companies |