| Revenue | DKK 1,2M | -34% |
| EBITDA | DKK -731K | -14985% |
| Net profit | DKK -1M | +7% |
| Total assets | DKK 3,1M | -11% |
| Equity | DKK -2,6M | -69% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.760 | 7.407 | 4.143 | 4.248 | 2.339 | 2.452 | 317 | 3.458 | 1.499 | 2.709 | 3.124 | 2.292 | 1.793 | 1.181 |
| Staff expenses | -0 | -0 | -0 | -0 | -2.055 | -2.010 | -2.040 | -2.155 | -1.739 | -1.934 | -2.301 | -1.921 | -1.797 | -1.912 |
| EBITDA | 467 | 377 | 321 | 430 | 274 | 459 | -1.724 | 1.304 | -240 | 775 | 823 | 371 | -5 | -731 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 105 | -88 | -56 | -87 | -82 | -82 | -34 | -32 | -0 | -0 |
| EBIT | 467 | 377 | 321 | 430 | 169 | 372 | -1.779 | 1.217 | -322 | 693 | 789 | 339 | -5 | -731 |
| Net financials | 21 | 91 | 240 | 266 | 188 | -32 | -454 | -367 | -67 | -342 | 252 | -354 | -1.110 | -314 |
| Profit before tax | 488 | 468 | 560 | 696 | 358 | 340 | -2.233 | 850 | -389 | 351 | 1.041 | -15 | -1.115 | -1.046 |
| Tax | -0 | -0 | 79 | 102 | 26 | 309 | 269 | 165 | -5 | 69 | 172 | 106 | 15 | -0 |
| Net profit | 488 | 468 | 482 | 594 | 331 | 30 | -2.502 | 685 | -384 | 283 | 869 | -121 | -1.130 | -1.046 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.544 | 4.135 | 5.494 | 5.330 | 6.462 | 7.387 | 5.345 | 4.435 | 3.432 | 4.008 | 4.666 | 3.995 | 3.502 | 3.111 |
| Equity | 489 | 957 | 739 | 1.033 | 764 | 795 | -1.707 | -1.022 | -1.406 | -1.124 | -255 | -375 | -1.506 | -2.551 |
| Long-term debt | 0 | 0 | 0 | 0 | 73 | 278 | 271 | 0 | 0 | 0 | 0 | 1.480 | 1.982 | 2.071 |
| Short-term debt | 2.055 | 3.177 | 4.755 | 4.293 | 5.620 | 6.306 | 6.775 | 5.454 | 4.838 | 5.125 | 4.920 | 2.890 | 3.026 | 3.591 |
| Total debt | 2.055 | 3.177 | 4.755 | 4.293 | 5.693 | 6.585 | 7.046 | 5.454 | 4.838 | 5.125 | 4.920 | 4.370 | 5.008 | 5.662 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
OH Management | Management | 1990 | — | — |
SS Management | Management | 1990 | — | — |
MD Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1998 | |
LYN HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
MLB INVEST ApS | Company | 25.0% | 25.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Ole Hendriksen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Michael Dennis Bendtsen | Management | 0 companies |
| Finn Bagge | Board of Directors | 0 companies |
| Charlotte Kindt Berg | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |