| Revenue | DKK -275K | -19% |
| EBITDA | DKK -275K | +19% |
| Net profit | DKK -313K | +23% |
| Total assets | DKK 467K | -83% |
| Equity | DKK -469K | -200% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 497 | 130 | 764 | 725 | 422 | 1.073 | 47 | -11 | -11 | 165 | 164 | 89 | -339 | -275 |
| Staff expenses | -543 | -543 | -1.132 | -981 | -701 | -790 | -16 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -46 | -413 | -368 | -256 | -279 | 283 | 63 | -11 | -11 | 165 | 164 | 89 | -339 | -275 |
| Depreciation & amort. | -8 | -26 | -63 | -94 | -104 | -132 | -0 | -0 | -0 | -0 | -0 | -2 | -38 | -0 |
| EBIT | -54 | -438 | -431 | -350 | -383 | 151 | 63 | -11 | -11 | 165 | 164 | 87 | -377 | -275 |
| Net financials | 81 | 77 | 39 | 15 | -28 | 10 | -85 | 24 | 8 | -28 | -61 | -59 | -31 | -38 |
| Profit before tax | 28 | -237 | -392 | -336 | -411 | 161 | -22 | 12 | -3 | 136 | 103 | 28 | -407 | -313 |
| Tax | 7 | 62 | -84 | -73 | -80 | 39 | -4 | 3 | -1 | 30 | 23 | 6 | -2 | -0 |
| Net profit | 20 | -300 | -308 | -263 | -331 | 123 | -17 | 9 | -3 | 106 | 80 | 22 | -406 | -313 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.154 | 3.020 | 2.849 | 3.228 | 2.389 | 2.476 | 1.146 | 1.159 | 178 | 3.311 | 4.198 | 2.745 | 2.685 | 467 |
| Equity | 3.163 | 2.864 | 2.555 | 2.293 | 1.961 | 2.084 | 1.107 | 1.116 | 153 | 147 | 227 | 249 | -156 | -469 |
| Long-term debt | 0 | 0 | 7 | -3 | 4 | -18 | -13 | -10 | -8 | -6 | 0 | 0 | 0 | -7 |
| Short-term debt | 991 | 157 | 294 | 936 | 428 | 392 | 40 | 43 | 25 | 3.164 | 3.971 | 2.494 | 2.841 | 937 |
| Total debt | 991 | 157 | 294 | 936 | 428 | 392 | 40 | 43 | 25 | 3.164 | 3.971 | 2.494 | 2.841 | 937 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KO Management | Management | 2017 | — | — |
AR Audit | Audit | 1995 | — | — |
FE Management | Management | 2020 | — | — |
CA Unofficial title | Unofficial title | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LIGHT4YOU ApS | Company | 50.0% | 50.0% | 2020 |
Scan Last Holding ApS | Company | 50.0% | 50.0% | 2020 |
BROCH-LIPS HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
BROCH-LIPS HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Ole Broch-Lips | Management | 0 companies |
| Anders Roesgaard | Audit | 0 companies |
| Frederik Emil Filskov | Management | 0 companies |
| Christian Anker Hansen | Unofficial title | 0 companies |
| Michelle Broch-Lips | Board of Directors | 0 companies |
| Lene Tackmann Jespersen | Chairman | 0 companies |
| Olivier Pepijn Anton Maartenszoon ter Steege | Board of Directors | 0 companies |
| Kim Filskov | Chairman | 0 companies |
| Michael Broch-Lips | Board of Directors | 0 companies |