| Revenue | DKK 40K | +255% |
| EBITDA | DKK 40K | +255% |
| Net profit | DKK 8K | +7% |
| Total assets | DKK 3,3M | -2% |
| Equity | DKK -38K | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 68 | 39 | 32 | 64 | 102 | -12 | 99 | 81 | 68 | -59 | 35 | 11 | 40 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 68 | 39 | 32 | 64 | 102 | -12 | 99 | 81 | 68 | -59 | 35 | 11 | 40 |
| Depreciation & amort. | -32 | -32 | -32 | -32 | -34 | -34 | -34 | -37 | -38 | -23 | -34 | -15 | -15 |
| EBIT | 37 | 7 | 0 | 31 | 69 | -46 | 66 | 44 | 30 | -82 | 2 | -4 | 24 |
| Net financials | -138 | -145 | -154 | -104 | -130 | -124 | -82 | -87 | -102 | -113 | -121 | 14 | -14 |
| Profit before tax | -102 | -138 | -154 | -73 | -61 | -170 | -16 | -42 | -72 | -195 | -119 | 10 | 11 |
| Tax | -25 | -27 | -42 | -24 | -13 | -37 | -4 | -9 | -16 | -43 | -26 | 2 | 2 |
| Net profit | -76 | -111 | -112 | -49 | -48 | -133 | -13 | -33 | -56 | -152 | -93 | 8 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.853 | 2.965 | 3.063 | 3.351 | 3.927 | 2.581 | 2.711 | 2.899 | 3.033 | 3.118 | 3.253 | 3.335 | 3.268 |
| Equity | -754 | -865 | 523 | 474 | 426 | 294 | 281 | 248 | 192 | 39 | -54 | -46 | -38 |
| Long-term debt | 45 | 53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.608 | 3.830 | 2.539 | 2.836 | 3.454 | 2.244 | 2.374 | 2.588 | 2.774 | 3.018 | 3.229 | 3.293 | 3.209 |
| Total debt | 3.608 | 3.830 | 2.539 | 2.836 | 3.454 | 2.244 | 2.374 | 2.588 | 2.774 | 3.018 | 3.229 | 3.293 | 3.209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Baaring Gruppen ApS | Company | 100.0% | 100.0% | 2017 |
BAARING GRUPPEN ApS | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Jørgen Larsen | Management | 0 companies |
| Myrna Larsen | Chairman | 0 companies |
| Ejner Christensen | Chairman | 0 companies |
| Agner Lamdahl Justesen | Board of Directors | 0 companies |
| Ulrik Larsen | Board of Directors | 0 companies |
| Karin Larsen | Board of Directors | 0 companies |
| Carsten Hedegaard Jørgensen | Board of Directors | 0 companies |