| Revenue | DKK -159K | -6% |
| EBITDA | DKK -521K | -2% |
| Net profit | DKK -449K | -140% |
| Total assets | DKK 30,3M | -2% |
| Equity | DKK 30,3M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -324 | -304 | -292 | -346 | -90 | -107 | -112 | -162 | -172 | -185 | -165 | -182 | -168 | -159 |
| Staff expenses | -300 | -300 | -300 | -302 | -310 | -310 | -183 | -278 | -322 | -298 | -333 | -305 | -341 | -362 |
| EBITDA | -624 | -604 | -592 | -648 | -400 | -417 | -295 | -439 | -334 | -484 | -498 | -487 | -509 | -521 |
| Depreciation & amort. | -0 | -0 | -0 | -8 | -49 | -49 | -49 | -49 | 80 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -624 | -604 | -592 | -656 | -449 | -466 | -344 | -488 | -414 | -484 | -498 | -487 | -509 | -521 |
| Net financials | 445 | 1.329 | 1.690 | 1.220 | 53 | 1.718 | 229 | 1.071 | 222 | 3.792 | -593 | 846 | 1.751 | 53 |
| Profit before tax | -179 | 724 | 1.098 | 564 | -396 | 1.252 | -115 | 583 | -192 | 3.308 | -1.091 | 359 | 1.242 | -468 |
| Tax | -277 | 239 | 841 | 297 | 15 | 191 | 45 | 162 | 14 | 592 | -47 | -0 | 118 | -19 |
| Net profit | 98 | 485 | 257 | 267 | -410 | 1.060 | -160 | 421 | -206 | 2.716 | -1.044 | 359 | 1.124 | -449 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.917 | 29.451 | 29.670 | 30.144 | 28.883 | 29.701 | 29.284 | 29.723 | 29.272 | 28.162 | 26.493 | 32.589 | 31.036 | 30.346 |
| Equity | 28.262 | 28.650 | 28.810 | 28.979 | 28.469 | 29.428 | 29.165 | 29.480 | 29.166 | 27.582 | 26.425 | 32.520 | 30.844 | 30.273 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 655 | 800 | 859 | 1.153 | 403 | 265 | 119 | 243 | 105 | 580 | 68 | 69 | 192 | 73 |
| Total debt | 655 | 800 | 859 | 1.153 | 403 | 265 | 119 | 243 | 105 | 580 | 68 | 69 | 192 | 73 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI Founder | Founder | 1999 | — | — |
SF Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ligrema II af 1991 ApS | Founder | 0 companies |
| Sven Flemming Koch | Management | 0 companies |