| Revenue | DKK 416K | +14% |
| EBITDA | DKK -108K | -134% |
| Net profit | DKK -532K | -137% |
| Total assets | DKK 1,8M | -41% |
| Equity | DKK 1,6M | -46% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 533 | 232 | 277 | 298 | 535 | 523 | 690 | 598 | 548 | 364 | 416 |
| Staff expenses | -318 | -485 | -663 | -512 | -165 | -452 | -389 | -185 | -5 | -0 | -0 |
| EBITDA | -164 | -385 | -633 | -213 | 369 | 67 | 301 | 356 | 543 | 316 | -108 |
| Depreciation & amort. | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -166 | -385 | -633 | -213 | 369 | 67 | 301 | 356 | 543 | 316 | -108 |
| Net financials | 209 | 10 | 85 | -488 | -559 | -67 | -144 | -420 | -497 | 1.143 | -332 |
| Profit before tax | 42 | -375 | -548 | -701 | -190 | 0 | 157 | -64 | 46 | 1.459 | -440 |
| Tax | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 11 | 92 |
| Net profit | 45 | -375 | -548 | -701 | -190 | 0 | 157 | -64 | 46 | 1.448 | -532 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.434 | 5.250 | 4.189 | 3.337 | 2.927 | 2.779 | 2.806 | 2.668 | 2.729 | 3.042 | 1.790 |
| Equity | 3.494 | 3.021 | 2.375 | 1.674 | 1.484 | 1.433 | 1.537 | 1.419 | 1.465 | 2.913 | 1.581 |
| Long-term debt | 1.667 | 1.667 | 1.187 | 0 | 1.075 | 1.075 | 1.075 | 1.075 | 1.141 | 0 | 0 |
| Short-term debt | 273 | 561 | 627 | 1.663 | 368 | 271 | 194 | 173 | 123 | 129 | 209 |
| Total debt | 1.940 | 2.229 | 1.814 | 1.663 | 1.443 | 1.346 | 1.269 | 1.248 | 1.264 | 129 | 209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Grøngaard | Management | 0 companies |