| Revenue | DKK 191K | -32% |
| EBITDA | DKK 77K | -77% |
| Net profit | DKK 49K | -43% |
| Total assets | DKK 1,1M | +26% |
| Equity | DKK 434K | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 547 | 922 | 973 | 1.062 | 1.236 | 1.017 | 642 | 531 | 282 | 191 |
| Staff expenses | -689 | -564 | -619 | -872 | -1.125 | -912 | -480 | -326 | -215 | -114 |
| EBITDA | -142 | 358 | 354 | 190 | 111 | 105 | 162 | 206 | 341 | 77 |
| Depreciation & amort. | 133 | 132 | 141 | 150 | -90 | -68 | -73 | -64 | 137 | -2 |
| EBIT | -275 | 225 | 214 | 39 | 21 | 37 | 90 | 142 | 204 | 75 |
| Net financials | -78 | -68 | -40 | -47 | -44 | -27 | -35 | -24 | -80 | -12 |
| Profit before tax | -353 | 157 | 173 | -7 | -23 | 10 | 54 | 118 | 124 | 63 |
| Tax | -0 | -0 | 47 | 20 | 6 | 10 | 23 | 35 | 39 | 14 |
| Net profit | -353 | 157 | 126 | -27 | -29 | -0 | 32 | 83 | 86 | 49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.131 | 952 | 950 | 1.039 | 984 | 993 | 794 | 850 | 890 | 1.118 |
| Equity | -42 | 115 | 241 | 214 | 185 | 185 | 216 | 299 | 385 | 434 |
| Long-term debt | 431 | 402 | 419 | 359 | 309 | 275 | 249 | 226 | 188 | 160 |
| Short-term debt | 742 | 435 | 290 | 466 | 490 | 532 | 328 | 325 | 317 | 524 |
| Total debt | 1.173 | 837 | 709 | 825 | 799 | 808 | 578 | 551 | 505 | 685 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2021 | — | — |
LS Unofficial title | Unofficial title | 2022 | — | — |
LS Management | Management | 2000 | — | — |
EL Management | Management | 1977 | — | — |
JG Management | Management | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1977 | — | — | |
| Board of Directors | 1977 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Kock | Management | 0 companies |
| Lars Skanvig Bramhelft | Unofficial title | 0 companies |
| Lone Saust | Management | 0 companies |
| Elin Lind | Management | 0 companies |
| John Gustav Maach Nielsen | Management | 0 companies |
| John Folmer Mikkelsen | Board of Directors | 0 companies |
| Niels Frederik Lindbæk Madsen | Board of Directors | 0 companies |