| Revenue | DKK 482K | -55% |
| EBITDA | DKK 352K | -63% |
| Net profit | DKK 650K | -44% |
| Total assets | DKK 19,6M | +10% |
| Equity | DKK 16M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 496 | 476 | 259 | 389 | 272 | 508 | 517 | 447 | 344 | 787 | 511 | 424 | 1.083 | 482 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -54 | -130 | -130 | -130 |
| EBITDA | 245 | 476 | 259 | 389 | 161 | 508 | 512 | 256 | 318 | 490 | 442 | 173 | 953 | 352 |
| Depreciation & amort. | -0 | 255 | 287 | 322 | 323 | -323 | -346 | -305 | -331 | -293 | -277 | -278 | -191 | -198 |
| EBIT | 245 | 221 | -28 | 68 | -162 | 185 | 166 | -49 | -14 | 197 | 164 | -105 | 762 | 154 |
| Net financials | 178 | 1.529 | 780 | 527 | 626 | 330 | 200 | 822 | 1.078 | 2.729 | 690 | 516 | 457 | 568 |
| Profit before tax | 424 | 1.750 | 752 | 595 | 464 | 515 | 366 | 773 | 1.064 | 2.926 | 854 | 411 | 1.219 | 722 |
| Tax | -5 | 75 | -1 | 13 | -33 | 35 | 15 | -29 | -25 | 110 | 66 | 231 | 56 | 72 |
| Net profit | 429 | 1.674 | 753 | 583 | 497 | 480 | 351 | 803 | 1.089 | 2.815 | 788 | 180 | 1.163 | 650 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.778 | 13.901 | 14.403 | 14.879 | 13.528 | 13.027 | 15.241 | 15.788 | 16.521 | 17.192 | 17.233 | 18.717 | 17.793 | 19.639 |
| Equity | — | 9.652 | 10.105 | 10.387 | 10.584 | 10.314 | 10.365 | 10.968 | 11.757 | 14.372 | 14.960 | 14.941 | 15.904 | 15.954 |
| Long-term debt | 2.288 | 2.306 | 2.271 | 2.174 | 2.466 | 2.434 | 2.317 | 5.276 | 4.772 | 3.869 | 1.776 | 1.591 | 1.417 | 2.135 |
| Short-term debt | 2.313 | 1.943 | 2.027 | 2.318 | 477 | 280 | 2.559 | 1.676 | 2.009 | 821 | 496 | 2.186 | 472 | 1.550 |
| Total debt | 4.600 | 4.249 | 4.298 | 4.491 | 2.943 | 2.713 | 4.876 | 6.952 | 6.781 | 4.691 | 2.272 | 3.777 | 1.889 | 3.685 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 1998 | — | — |
LN Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Norgren Kopp | Management | 0 companies |
| Laurits Nielsen | Management | 0 companies |