| Revenue | DKK 1,8M | -2589% |
| EBITDA | DKK 1,7M | +1288% |
| Net profit | DKK -728K | -116% |
| Total assets | DKK 20,8M | -30% |
| Equity | DKK 13M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 855 | 555 | 629 | 8 | -160 | 8 | 144 | 1.289 | 314 | 15 | -79 | -72 | 1.792 |
| Staff expenses | -186 | -186 | -186 | -94 | -94 | -0 | -88 | -761 | -12 | -9 | -2 | -75 | -50 |
| EBITDA | 561 | -519 | 443 | -86 | -160 | 8 | 56 | 528 | 302 | 6 | -81 | -147 | 1.742 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -159 | -169 | -170 | -170 | -166 | -61 |
| EBIT | 561 | -519 | 443 | -86 | -160 | 8 | 48 | 370 | 133 | -164 | -251 | -312 | 1.681 |
| Net financials | 1.556 | 100 | 383 | 450 | 1.117 | 1.710 | 988 | 1.216 | 349 | 862 | -6 | 4.877 | -2.509 |
| Profit before tax | 2.118 | -419 | 826 | 364 | 957 | 1.718 | 1.037 | 1.586 | 482 | 698 | -256 | 4.565 | -828 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 |
| Net profit | 2.118 | -419 | 826 | 364 | 957 | 1.718 | 1.037 | 1.586 | 482 | 698 | -256 | 4.565 | -728 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.882 | 7.509 | 6.088 | 6.809 | 8.308 | 10.144 | 11.124 | 13.260 | 12.728 | 11.021 | 12.366 | 29.707 | 20.768 |
| Equity | — | -593 | -76 | 373 | 1.808 | 3.526 | 4.334 | 5.863 | 10.345 | 9.418 | 9.162 | 13.726 | 12.998 |
| Long-term debt | 1.876 | 1.424 | 408 | 0 | 218 | 0 | 0 | 164 | 0 | 0 | 0 | 1.511 | 1.413 |
| Short-term debt | 6.419 | 6.678 | 5.756 | 6.119 | 6.282 | 6.618 | 6.790 | 7.233 | 2.383 | 1.603 | 3.204 | 14.469 | 6.356 |
| Total debt | 8.295 | 8.102 | 6.164 | 6.436 | 6.500 | 6.618 | 6.790 | 7.397 | 2.383 | 1.603 | 3.204 | 15.980 | 7.770 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Founder | Founder | 1997 | — | — |
LN Founder | Founder | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Norgren Kopp | Founder | 0 companies |
| Laurits Nielsen | Founder | 0 companies |