| Revenue | DKK -180K | -110% |
| EBITDA | DKK -201K | -119% |
| Net profit | DKK -182K | -126% |
| Total assets | DKK 735K | -76% |
| Equity | DKK 654K | -28% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.591 | 2.076 | 1.817 | 1.907 | 715 | 2.351 | 902 | 929 | 1.767 | -180 |
| Staff expenses | -1.319 | -1.644 | -1.738 | -1.733 | -1.841 | -1.556 | -774 | -750 | -690 | -21 |
| EBITDA | 272 | 432 | 80 | 173 | -1.126 | 795 | 128 | 179 | 1.077 | -201 |
| Depreciation & amort. | 59 | 61 | 52 | 58 | 26 | -52 | -37 | -43 | -73 | -0 |
| EBIT | 212 | 371 | 28 | 116 | -1.151 | 743 | 91 | 136 | 1.003 | -201 |
| Net financials | -41 | -44 | -38 | -64 | -135 | -149 | -83 | -100 | -95 | -24 |
| Profit before tax | 171 | 326 | -10 | 52 | -1.287 | 594 | 8 | 36 | 908 | -225 |
| Tax | 46 | 83 | 3 | 14 | -141 | -10 | 3 | 6 | 200 | -43 |
| Net profit | 125 | 243 | -13 | 38 | -1.146 | 604 | 5 | 30 | 708 | -182 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.444 | 2.124 | 2.190 | 2.869 | 2.173 | 2.286 | 2.304 | 2.231 | 3.008 | 735 |
| Equity | 441 | 685 | 671 | 709 | -437 | 167 | 172 | 202 | 911 | 654 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 103 | 0 | 0 |
| Short-term debt | 2.003 | 1.440 | 1.519 | 2.161 | 2.610 | 2.119 | 2.132 | 1.926 | 2.054 | 81 |
| Total debt | 2.003 | 1.440 | 1.519 | 2.161 | 2.610 | 2.119 | 2.132 | 2.029 | 2.054 | 81 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2003 | — | — |
PB Audit | Audit | 1995 | — | — |
OH Management | Management | 1995 | — | — |
IM Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOTTH HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Lis Nissen | Management | 0 companies |
| Peter Brun-Poulsen | Audit | 0 companies |
| Ole Hindsgaul Nissen | Management | 0 companies |
| Irmgard Margarete Borum | Management | 0 companies |
| Poul Borum | Chairman | 0 companies |