| Revenue | DKK 1,1M | +5% |
| EBITDA | DKK 1,1M | +5% |
| Net profit | DKK 1M | +127% |
| Total assets | DKK 7M | -17% |
| Equity | DKK 5,8M | +21% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 945 | 973 | 1.038 | 1.065 | 1.116 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 945 | 973 | 1.038 | 1.065 | 1.116 |
| Depreciation & amort. | -275 | -275 | -275 | -275 | -0 |
| EBIT | 670 | 698 | 764 | 791 | 1.116 |
| Net financials | -222 | -202 | -177 | -148 | -70 |
| Profit before tax | 449 | 496 | 587 | 642 | 1.046 |
| Tax | 155 | 165 | 185 | 197 | 37 |
| Net profit | 294 | 331 | 402 | 445 | 1.009 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.309 | 9.323 | 8.952 | 8.408 | 7.010 |
| Equity | 3.601 | 3.932 | 4.333 | 4.778 | 5.787 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.708 | 5.392 | 4.619 | 3.630 | 1.222 |
| Total debt | 5.708 | 5.392 | 4.619 | 3.630 | 1.222 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
LN Founder | Founder | 1994 |
BV Management | Management | 1994 |
LN Founder | Founder | 1994 |
| Former (2) | ||
GE Audit | Audit | 1994 – 1995 |
FJ | Audit | 1994 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2012 | |
| Board of Directors | 2020 | |
| Former (2) | ||
| Board of Directors | 2012 – 2020 | |
| Board of Directors | 1994 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Egon Sørensen | Audit | 0 companies |
| Lars Norgren Kopp | Founder | 0 companies |
| Frits Johannes Malling | Audit | 0 companies |
| Bjarne Vium | Management | 0 companies |
| Laurits Nielsen | Founder | 0 companies |
| Kristian Nørgaard | Board of Directors | 0 companies |
| Karen Nørgaard | Chairman | 0 companies |
| Claus Nielsen | Board of Directors | 0 companies |
| Anita Jørgensen | Board of Directors | 0 companies |