| Revenue | DKK 177K | +1564% |
| EBITDA | DKK 32K | +118% |
| Net profit | DKK 25K | +118% |
| Total assets | DKK 132K | -10% |
| Equity | DKK -283K | +8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 893 | 750 | 522 | 518 | 639 | 508 | 496 | 193 | 150 | 419 | 19 | -18 | 11 | 177 |
| Staff expenses | -539 | -670 | -473 | -469 | -627 | -498 | -488 | -269 | -251 | -293 | -145 | -127 | -187 | -145 |
| EBITDA | 93 | 80 | 49 | 49 | 13 | 11 | 8 | -76 | -101 | 126 | -126 | -145 | -176 | 32 |
| Depreciation & amort. | 19 | -13 | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 73 | 68 | 45 | 49 | 13 | 11 | 8 | -76 | -101 | 126 | -126 | -145 | -176 | 32 |
| Net financials | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -1 | -1 | -0 | 0 | -0 |
| Profit before tax | 73 | 67 | 46 | 49 | 13 | 11 | 8 | -76 | -101 | 125 | -127 | -145 | -176 | 32 |
| Tax | 17 | 10 | 11 | 12 | 3 | 2 | 2 | -17 | -22 | 30 | -28 | -32 | -39 | 7 |
| Net profit | 57 | 57 | 34 | 37 | 10 | 8 | 6 | -59 | -79 | 95 | -99 | -113 | -138 | 25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 915 | 1.005 | 939 | 776 | 845 | 1.006 | 839 | 627 | 526 | 658 | 121 | 123 | 148 | 132 |
| Equity | 662 | 720 | 754 | 641 | 551 | 559 | 565 | 506 | 427 | 523 | -57 | -170 | -307 | -283 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 253 | 286 | 185 | 135 | 294 | 447 | 273 | 121 | 98 | 135 | 178 | 293 | 455 | 415 |
| Total debt | 253 | 286 | 185 | 135 | 294 | 447 | 273 | 121 | 98 | 135 | 178 | 293 | 455 | 415 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LE Management | Management | 2001 | — | — |
LG Management | Management | 2007 | — | — |
HE Management | Management | 2005 | — | — |
LH Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LIS GAMMELHOLM ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lena Eichler | Management | 0 companies |
| Lis Gammelholm | Management | 0 companies |
| Helene Elise Lorenzen | Management | 0 companies |
| Leif Hansen | Management | 0 companies |
| Ole Andresen | Chairman | 0 companies |
| Ejvind Sandal | Board of Directors | 0 companies |
| Per Helmo | Board of Directors | 0 companies |
| Jytte Trolle | Board of Directors | 0 companies |
| Jens Christian Lorenzen | Chairman | 0 companies |