| Revenue | DKK 9,5M | +12% |
| EBITDA | DKK 2,4M | -26% |
| Net profit | DKK 1,9M | -26% |
| Total assets | DKK 20,5M | +54% |
| Equity | DKK 3,8M | -4% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.758 | 5.981 | 3.990 | 1.687 | 1.288 | 2.754 | 5.738 | 4.110 | 4.130 | 6.347 | 12.623 | 8.501 | 9.504 |
| Staff expenses | -3.005 | -5.689 | -4.179 | -903 | -877 | -1.706 | -2.682 | -2.745 | -3.027 | -3.701 | -4.349 | -5.219 | -7.067 |
| EBITDA | 2.752 | 292 | -188 | 784 | 411 | 1.048 | 3.056 | 1.364 | 1.104 | 2.646 | 8.275 | 3.282 | 2.438 |
| Depreciation & amort. | -32 | -34 | -62 | -0 | -0 | -0 | -10 | -13 | -15 | -33 | -34 | -24 | -29 |
| EBIT | 2.721 | 258 | -251 | 784 | 411 | 1.048 | 3.046 | 1.351 | 1.089 | 2.613 | 8.241 | 3.259 | 2.409 |
| Net financials | -28 | -40 | -37 | -26 | -77 | -9 | -33 | -40 | -22 | -38 | -88 | -44 | 93 |
| Profit before tax | 2.692 | 218 | -288 | 811 | 334 | 1.039 | 3.013 | 1.312 | 1.067 | 2.575 | 8.153 | 3.214 | 2.502 |
| Tax | 691 | 69 | -7 | 154 | 101 | 248 | 682 | 299 | 240 | 575 | 2.029 | 618 | 568 |
| Net profit | 2.001 | 149 | -280 | 658 | 233 | 791 | 2.332 | 1.012 | 827 | 2.000 | 6.124 | 2.596 | 1.934 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.292 | 7.888 | 2.725 | 2.913 | 3.166 | 6.298 | 6.862 | 5.286 | 6.901 | 5.616 | 5.031 | 13.266 | 20.489 |
| Equity | 2.931 | 2.539 | 2.258 | 1.666 | 1.699 | 1.791 | 2.936 | 2.948 | 2.775 | 3.947 | 1.416 | 4.013 | 3.847 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.361 | 5.349 | 466 | 1.246 | 1.467 | 4.507 | 3.926 | 2.315 | 3.890 | 1.457 | 3.509 | 9.253 | 16.641 |
| Total debt | 3.361 | 5.349 | 466 | 1.246 | 1.467 | 4.507 | 3.926 | 2.338 | 3.890 | 1.457 | 3.509 | 9.253 | 16.641 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2006 | — | — |
PS Management | Management | 2022 | — | — |
MP Management | Management | 2022 | — | — |
KB Audit | Audit | 1998 | — | — |
VC Management | Management | 1998 | — | — |
MW Unofficial title | Unofficial title | 2003 | — | — |
JE Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
INADDITION ApS | Company | 33.3% | 33.3% | 2017 |
SEIFERT & CO. ApS | Company | 33.3% | 33.3% | 2015 |
Stigsnæs-Eriksen Light ApS | Company | 10.0% | 10.0% | 2018 |
LIWLIG DENMARK A/S | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Hartley | Management | 0 companies |
| Peter Stigsnæs-Eriksen | Management | 0 companies |
| Magnus Peter Holde-Bygvraa | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Morten Wittenberg Vandborg | Unofficial title | 0 companies |
| Jannik Ernst Seifert | Management | 0 companies |
| Jesper Winther | Board of Directors | 0 companies |
| Kimmo Antero Vanne | Board of Directors | 0 companies |
| Timo Mikael Aalto | Chairman | 0 companies |
| Jørgen Michael Pramming | Board of Directors | 0 companies |
| Antti Kalervo Kauppila | Board of Directors | 0 companies |
| Christian Frederik Harboe Wissum | Chairman | 0 companies |
| Henrik Ernst Seifert | Board of Directors | 0 companies |
| Meri Johanna Koivula | Board of Directors | 0 companies |