| Revenue | DKK 3,4M | +21% |
| EBITDA | DKK 635K | +564% |
| Net profit | DKK 315K | +219% |
| Total assets | DKK 1,3M | +46% |
| Equity | DKK 484K | +5330% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.162 | — | — | 3.355 | 2.815 | 2.853 | 3.044 | 2.467 | 2.253 | 2.591 | 2.595 | 2.805 | 3.405 |
| Staff expenses | -2.491 | -2.524 | -2.426 | -2.806 | -2.383 | -2.793 | -2.750 | -2.361 | -2.073 | -2.070 | -2.310 | -2.941 | -2.770 |
| EBITDA | -272 | 285 | 876 | 549 | 432 | 60 | 294 | 106 | 180 | 499 | 286 | -137 | 635 |
| Depreciation & amort. | -199 | -111 | -170 | -188 | -187 | -186 | -169 | -114 | -70 | -224 | -147 | -147 | -157 |
| EBIT | -471 | 174 | 705 | 361 | 245 | -126 | 125 | -8 | 110 | 275 | 139 | -284 | 478 |
| Net financials | -22 | -17 | -18 | -14 | -4 | -23 | -26 | -30 | -26 | -28 | -38 | -51 | -53 |
| Profit before tax | -453 | 157 | 687 | 346 | 241 | -148 | 99 | -38 | 84 | 247 | 101 | -335 | 425 |
| Tax | -111 | 38 | 168 | 83 | 54 | -30 | 22 | -7 | 20 | 36 | 41 | -70 | 110 |
| Net profit | -342 | 119 | 520 | 263 | 187 | -118 | 77 | -31 | 65 | 211 | 60 | -265 | 315 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | -1.558 | 1.538 | 1.835 | 1.838 | 1.658 | 1.469 | 1.561 | 1.396 | 1.503 | 1.859 | 1.584 | 908 | 1.328 |
| Equity | 644 | 463 | 982 | 746 | 633 | 315 | 392 | 261 | 301 | 196 | 256 | -9 | 484 |
| Long-term debt | 0 | 114 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 324 | 255 | 0 | 397 |
| Short-term debt | -914 | 962 | 799 | 1.077 | 1.011 | 1.154 | 1.165 | 1.135 | 1.192 | 1.339 | 1.073 | 917 | 448 |
| Total debt | -914 | 1.075 | 841 | 1.077 | 1.011 | 1.154 | 1.165 | 1.135 | 1.192 | 1.663 | 1.328 | 917 | 844 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LE Founder | Founder | 1990 | — | — |
MB Management | Management | 2008 | — | — |
NG Audit | Audit | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICH. BERG HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ellebæk | Founder | 0 companies |
| Michael Berg Jensen | Management | 0 companies |
| Niels-Erik Gottlieb | Audit | 0 companies |