| Revenue | DKK 183K | +46% |
| EBITDA | DKK 303K | +143% |
| Net profit | DKK 152K | +1907% |
| Total assets | DKK 4M | +4% |
| Equity | DKK 1,4M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 813 | 1.032 | 698 | 272 | 335 | -81 | -19 | 142 | -53 | -72 | 265 | 107 | 125 | 183 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 504 | 2.845 | 1.646 | 6.887 | -983 | -63 | -19 | 192 | -53 | -72 | 265 | 807 | 125 | 303 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 504 | 2.845 | 1.646 | 6.887 | -983 | -63 | -19 | 192 | -53 | -72 | 265 | 807 | 125 | 303 |
| Net financials | -570 | -379 | -17 | -61 | -67 | 393 | -44 | -103 | -70 | -62 | -55 | -91 | -115 | -108 |
| Profit before tax | -65 | 2.467 | 1.199 | 6.827 | -1.256 | -667 | -63 | 90 | -124 | -134 | 210 | 716 | 10 | 195 |
| Tax | -23 | 503 | 382 | 1.398 | -257 | -0 | -0 | -0 | -0 | -61 | -0 | 79 | 2 | 43 |
| Net profit | -42 | 1.964 | 817 | 5.429 | -999 | -667 | -63 | 90 | -124 | -73 | 210 | 637 | 8 | 152 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.330 | 20.674 | 21.478 | 28.214 | 7.374 | 4.434 | 2.832 | 3.025 | 2.886 | 2.943 | 3.061 | 3.994 | 3.866 | 4.034 |
| Equity | 4.146 | 6.107 | 6.924 | 12.353 | 1.853 | 261 | 198 | 288 | 164 | 91 | 601 | 1.238 | 1.245 | 1.398 |
| Long-term debt | 11.504 | 12.540 | 11.954 | 12.039 | 4.970 | 2.307 | 2.147 | 2.373 | 2.382 | 2.427 | 2.428 | 2.471 | 2.331 | 2.299 |
| Short-term debt | 2.250 | 1.090 | 1.282 | 1.105 | 550 | 1.866 | 488 | 363 | 339 | 425 | 32 | 194 | 184 | 189 |
| Total debt | 13.754 | 13.630 | 13.236 | 13.145 | 5.520 | 4.173 | 2.635 | 2.737 | 2.722 | 2.852 | 2.460 | 2.665 | 2.515 | 2.488 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 1999 | — | — |
RJ Founder | Founder | 1999 | — | — |
LW Management | Management | 2021 | — | — |
JJ Audit | Audit | 2002 | — | — |
LJ Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LISØ HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
RENE JØRGENSEN ApS | Company | 50.0% | 50.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Magnus Hausner Bang | Management | 0 companies |
| Rene Jørgen Jørgensen | Founder | 0 companies |
| Lisbeth Weise Bang | Management | 0 companies |
| Jens Jensen-Sondrup | Audit | 0 companies |
| Lone Jørgensen | Management | 0 companies |