| Revenue | DKK -60K | +26% |
| EBITDA | DKK -211K | +53% |
| Net profit | DKK -742K | -272% |
| Total assets | DKK 2,5M | -25% |
| Equity | DKK 2,3M | -28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 562 | 720 | 1.317 | 1.797 | 1.000 | 1.396 | 1.402 | 913 | 726 | 261 | -82 | -74 | -48 | -60 |
| Staff expenses | -845 | -903 | -856 | -893 | -671 | -777 | -734 | -671 | -592 | -362 | -480 | -662 | -405 | -151 |
| EBITDA | -436 | -183 | 462 | 904 | 329 | 619 | 668 | 242 | 134 | -101 | -561 | -735 | -453 | -211 |
| Depreciation & amort. | -0 | -0 | 3 | 4 | 4 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -436 | -183 | 459 | 900 | 325 | 618 | 668 | 242 | 134 | -101 | -561 | -735 | -453 | -211 |
| Net financials | -210 | 482 | 210 | 630 | -315 | 379 | 74 | -289 | -264 | 1.576 | 546 | 633 | 1.012 | -742 |
| Profit before tax | -646 | 300 | 669 | 1.529 | 9 | 997 | 743 | -46 | -130 | 1.474 | -15 | -102 | 559 | -953 |
| Tax | -0 | 0 | 185 | 382 | -4 | 213 | 162 | -11 | 17 | 348 | -38 | 15 | 126 | -211 |
| Net profit | -646 | 150 | 484 | 1.147 | 14 | 783 | 580 | -35 | -147 | 1.127 | 23 | -118 | 433 | -742 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.516 | 7.646 | 7.782 | 6.015 | 5.419 | 6.268 | 6.776 | 6.268 | 4.239 | 5.526 | 5.394 | 3.213 | 3.391 | 2.550 |
| Equity | 3.435 | 3.584 | 3.918 | 4.947 | 4.841 | 5.504 | 5.965 | 5.716 | 4.086 | 5.089 | 4.982 | 2.732 | 3.165 | 2.281 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 |
| Short-term debt | 81 | 4.062 | 3.863 | 1.068 | 579 | 764 | 811 | 552 | 153 | 437 | 412 | 481 | 177 | 269 |
| Total debt | 81 | 4.062 | 3.863 | 1.068 | 579 | 764 | 811 | 552 | 153 | 437 | 412 | 481 | 227 | 269 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 1986 | — | — |
FE | Audit | 1986 | — | — |
JB Management | Management | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 1986 | |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lisbeth Nilsson | Management | 0 companies |
| Flemming Einer Rasmussen | Audit | 0 companies |
| Jan Berntsen | Management | 0 companies |
| Jens Høiberg-Nielsen | Board of Directors | 0 companies |