| Revenue | DKK -156K | -101% |
| EBITDA | DKK -696K | -105% |
| Net profit | DKK 518K | -96% |
| Total assets | DKK 33,9M | +0% |
| Equity | DKK 33,6M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.807 | 6.068 | 6.981 | 7.759 | 7.935 | 8.673 | 7.061 | 7.355 | 6.292 | 8.724 | 8.689 | 5.946 | 16.202 | -156 |
| Staff expenses | -5.356 | -4.707 | -3.537 | -3.655 | -4.119 | -4.470 | -4.788 | -4.840 | -4.653 | -4.762 | -5.102 | -4.549 | -2.765 | -540 |
| EBITDA | 5.450 | 1.361 | 3.444 | 4.103 | 3.816 | 4.202 | 2.272 | 2.515 | 1.638 | 3.962 | 3.587 | 1.397 | 13.438 | -696 |
| Depreciation & amort. | -1.876 | -740 | -1.895 | -2.186 | -1.932 | -2.126 | -2.173 | -2.700 | -1.871 | -1.870 | -1.327 | -978 | -90 | -0 |
| EBIT | 3.574 | 620 | 1.549 | 1.918 | 1.884 | 2.076 | 99 | -185 | -232 | 2.092 | 2.259 | 420 | 13.348 | -696 |
| Net financials | -8.518 | 4.641 | 5.647 | 718 | -191 | 707 | 77 | 232 | -388 | 1.498 | -728 | 745 | 1.703 | 1.357 |
| Profit before tax | -4.944 | 5.261 | 7.196 | 2.635 | 1.693 | 2.784 | 176 | 46 | -620 | 3.590 | 1.532 | 1.165 | 15.051 | 661 |
| Tax | -1.230 | 916 | 2.413 | 407 | 391 | 618 | 43 | 13 | -133 | 793 | 399 | 259 | 3.033 | 144 |
| Net profit | -3.714 | 4.345 | 4.784 | 2.228 | 1.302 | 2.165 | 134 | 33 | -487 | 2.797 | 1.133 | 906 | 12.017 | 518 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.410 | 21.175 | 20.392 | 21.524 | 21.406 | 22.390 | 23.363 | 23.360 | 23.098 | 26.653 | 26.100 | 26.322 | 33.829 | 33.893 |
| Equity | 4.419 | 8.665 | 13.348 | 13.576 | 14.828 | 16.993 | 17.076 | 17.056 | 16.515 | 19.257 | 20.333 | 21.181 | 33.140 | 33.596 |
| Long-term debt | 700 | 612 | 518 | 425 | 331 | 236 | 166 | 71 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.811 | 9.420 | 3.260 | 4.517 | 3.373 | 2.302 | 3.418 | 3.258 | 3.561 | 4.317 | 2.689 | 1.678 | 689 | 297 |
| Total debt | 10.511 | 10.031 | 3.778 | 4.943 | 3.704 | 2.538 | 3.584 | 3.329 | 3.561 | 4.317 | 2.689 | 1.678 | 689 | 297 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 1978 | — | — |
EV Management | Management | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lau Boisen | Management | 0 companies |
| Ejgil Viggo Møller | Management | 0 companies |
| Mona Elisabeth Møller | Board of Directors | 0 companies |