| Revenue | DKK 1,2M | -23% |
| EBITDA | DKK 892K | -28% |
| Net profit | DKK 718K | +130% |
| Total assets | DKK 45,4M | -1% |
| Equity | DKK 36,4M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 203 | 334 | 1.110 | 1.035 | 830 | 1.626 | 1.352 | 2.328 | 1.765 | 1.774 | 1.377 | 1.435 | 1.530 | 1.174 |
| Staff expenses | -252 | -331 | -331 | -83 | -0 | -0 | -0 | -0 | -0 | -0 | -184 | -400 | -287 | -282 |
| EBITDA | -121 | 3 | 778 | 953 | 830 | 1.626 | 1.352 | 2.328 | 1.765 | 1.774 | 1.193 | 1.035 | 1.243 | 892 |
| Depreciation & amort. | -536 | -561 | -745 | -769 | -774 | -821 | -931 | -1.091 | -1.260 | -1.274 | -857 | -949 | -810 | -1.062 |
| EBIT | -657 | -558 | 34 | 184 | 55 | 806 | 422 | 1.237 | 505 | 499 | 336 | 86 | 433 | -170 |
| Net financials | -232 | 1.669 | 790 | 1.035 | 1.075 | 3.405 | 2.556 | 2.113 | 1.050 | 9.112 | 6.939 | 1.022 | -2.577 | 961 |
| Profit before tax | -889 | 1.111 | 824 | 1.219 | 1.130 | 4.211 | 2.977 | 3.350 | 1.554 | 9.611 | 7.275 | 1.109 | -2.144 | 791 |
| Tax | -169 | -155 | -43 | -19 | 8 | 198 | 111 | 324 | 195 | 171 | 88 | 215 | 220 | 73 |
| Net profit | -720 | 1.266 | 868 | 1.238 | 1.123 | 4.012 | 2.866 | 3.025 | 1.359 | 9.440 | 7.187 | 893 | -2.365 | 718 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.591 | 11.494 | 11.780 | 12.216 | 11.359 | 15.131 | 18.739 | 22.675 | 22.716 | 31.166 | 39.574 | 45.344 | 45.671 | 45.376 |
| Equity | 3.829 | 4.999 | 5.844 | 6.971 | 7.966 | 11.956 | 14.653 | 17.642 | 18.728 | 28.221 | 35.417 | 37.150 | 35.395 | 36.366 |
| Long-term debt | 1.017 | 688 | 1.457 | 583 | 290 | 1.352 | 2.907 | 3.391 | 2.735 | 1.878 | 2.594 | 6.346 | 8.152 | 6.438 |
| Short-term debt | 3.633 | 5.341 | 4.060 | 4.103 | 2.540 | 1.307 | 707 | 1.265 | 990 | 864 | 1.341 | 1.610 | 1.863 | 2.375 |
| Total debt | 4.650 | 6.029 | 5.517 | 4.687 | 2.830 | 2.659 | 3.614 | 4.656 | 3.725 | 2.742 | 3.935 | 7.956 | 10.015 | 8.813 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE | Audit | 1996 | — | — |
LN Founder | Founder | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Erik Høj Andersen | Audit | 0 companies |
| Laurits Nielsen | Founder | 0 companies |
| Villiam Svendsen | Board of Directors | 0 companies |
| Preben Vedel | Chairman | 0 companies |
| Christoffer Kobberø Svendsen | Chairman | 0 companies |
| Anette Svendsen | Board of Directors | 0 companies |
| Caroline Kobberø Svendsen | Board of Directors | 0 companies |
| Palle Buhl Jørgensen | Board of Directors | 0 companies |