| Revenue | DKK 2,2M | +14% |
| EBITDA | DKK 728K | +52% |
| Net profit | DKK 476K | +79% |
| Total assets | DKK 2,1M | +0% |
| Equity | DKK 810K | +143% |
| Employees | 16 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.659 | 1.838 | 2.000 | 1.888 | 2.154 |
| Staff expenses | -1.286 | -1.259 | -1.368 | -1.409 | -1.426 |
| EBITDA | 327 | 579 | 632 | 479 | 728 |
| Depreciation & amort. | -158 | -146 | -154 | -128 | -105 |
| EBIT | 169 | 433 | 478 | 351 | 623 |
| Net financials | -78 | -39 | -28 | -8 | -9 |
| Profit before tax | 92 | 394 | 450 | 343 | 614 |
| Tax | -0 | -0 | 63 | 77 | 138 |
| Net profit | 92 | 394 | 387 | 266 | 476 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.581 | 1.915 | 1.750 | 2.061 | 2.058 |
| Equity | -714 | -319 | 68 | 334 | 810 |
| Long-term debt | 696 | 469 | 200 | 150 | 0 |
| Short-term debt | 1.598 | 1.765 | 1.480 | 1.572 | 1.243 |
| Total debt | 2.294 | 2.234 | 1.680 | 1.722 | 1.243 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
LN Audit | Audit | 1991 – 2012 |
ET | Audit | 1991 – 1992 |
LR Management | Management | 1991 – 1994 |
PE Management | Management | 1991 – 1992 |
BL Management | Management | 1991 – 2003 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2003 | |
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Nørgaard | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Leslie Rager | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Børge Larsen | Management | 0 companies |