| Revenue | DKK -70K | +70% |
| EBITDA | DKK -70K | -70% |
| Net profit | DKK -32K | -184% |
| Total assets | DKK 1,2M | -8% |
| Equity | DKK 1,2M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -45 | -50 | -55 | -56 | -48 | -50 | -54 | -51 | -51 | -55 | -55 | -43 | -41 | -70 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -45 | -50 | -55 | -56 | -48 | -50 | -54 | -51 | -51 | -55 | -55 | -43 | -41 | -70 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -493 | -0 | -0 | -0 |
| EBIT | -45 | -50 | -55 | -56 | -48 | -50 | -54 | -51 | -51 | -55 | -549 | -43 | -41 | -70 |
| Net financials | 281 | -86 | 107 | -3 | 171 | 87 | -52 | 230 | 36 | 110 | -210 | 106 | 79 | 38 |
| Profit before tax | 237 | -137 | 52 | -59 | 123 | 37 | -106 | 179 | -16 | 56 | -759 | 63 | 38 | -32 |
| Tax | 60 | -34 | 21 | -6 | 30 | -0 | -15 | 36 | -4 | 12 | -108 | -0 | -0 | -0 |
| Net profit | 176 | -102 | 31 | -53 | 92 | 37 | -91 | 143 | -12 | 44 | -651 | 63 | 38 | -32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.502 | 2.376 | 2.348 | 2.226 | 2.311 | 2.277 | 2.077 | 2.245 | 2.166 | 2.159 | 1.344 | 1.348 | 1.327 | 1.220 |
| Equity | 2.324 | 2.265 | 2.247 | 2.134 | 2.175 | 2.161 | 1.970 | 2.059 | 1.992 | 1.979 | 1.271 | 1.275 | 1.252 | 1.152 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 110 | 46 | 25 | 37 | 53 | 25 | 40 | 79 | 71 | 72 | 73 | 73 | 75 | 67 |
| Total debt | 110 | 46 | 25 | 37 | 53 | 25 | 40 | 79 | 71 | 72 | 73 | 73 | 75 | 67 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI Founder | Founder | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Ingrid Nielsen | Founder | 0 companies |
| Niels Christian Nielsen | Board of Directors | 0 companies |
| Anne Marie Sagan | Board of Directors | 0 companies |