| Revenue | DKK -167K | -163% |
| EBITDA | DKK -167K | -163% |
| Net profit | DKK -697K | -69% |
| Total assets | DKK 9,9M | +2% |
| Equity | DKK 136K | -84% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 165 | 219 | 682 | 95 | 247 | 541 | 659 | 576 | 629 | 650 | 266 | -167 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 62 | 219 | 682 | -830 | 247 | 541 | 659 | 576 | 629 | 650 | 266 | -167 |
| Depreciation & amort. | 9 | -9 | -387 | -220 | -244 | -244 | -244 | -244 | -237 | -223 | -88 | -107 |
| EBIT | 53 | 210 | 295 | -1.050 | 3 | 297 | 415 | 332 | 392 | 428 | 178 | -275 |
| Net financials | 0 | -151 | 553 | 1.040 | -1.231 | -622 | -232 | 538 | 636 | -339 | -589 | -423 |
| Profit before tax | -97 | 59 | 848 | -10 | -1.229 | -325 | 183 | 870 | 1.028 | 88 | -411 | -697 |
| Tax | -0 | -1 | 252 | 220 | 39 | -0 | -0 | 111 | 272 | 44 | 0 | -0 |
| Net profit | -97 | 60 | 596 | -230 | -1.268 | -325 | 183 | 759 | 756 | 44 | -412 | -697 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.833 | 4.266 | 14.816 | 10.814 | 11.982 | 11.447 | 11.280 | 12.088 | 8.969 | 9.228 | 9.718 | 9.866 |
| Equity | 399 | 859 | 1.326 | 1.095 | -173 | -498 | -314 | 445 | 1.201 | 1.245 | 833 | 136 |
| Long-term debt | 2.615 | 2.595 | 10.708 | 7.996 | 7.905 | 7.730 | 7.585 | 7.425 | 5.511 | 5.286 | 5.257 | 5.200 |
| Short-term debt | 819 | 813 | 2.782 | 1.723 | 4.249 | 4.215 | 4.010 | 4.107 | 2.257 | 2.697 | 3.627 | 4.530 |
| Total debt | 3.434 | 3.407 | 13.490 | 9.719 | 12.154 | 11.945 | 11.595 | 11.532 | 7.769 | 7.983 | 8.885 | 9.730 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Founder | Founder | 2000 | — | — |
JM Management | Management | 2008 | — | — |
EP Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lau Thorvald Madsen | Founder | 0 companies |
| Jørgen Mejsner Sørensen | Management | 0 companies |
| Elisabeth Petersen | Management | 0 companies |