| Revenue | DKK -332K | +12% |
| EBITDA | DKK -558K | -7% |
| Net profit | DKK -209K | -121% |
| Total assets | DKK 7,7M | -3% |
| Equity | DKK 7,5M | -4% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -77 | -97 | -279 | -296 | -332 |
| Staff expenses | -274 | -204 | -193 | -227 | -226 |
| EBITDA | -352 | -301 | -472 | -524 | -558 |
| Depreciation & amort. | -27 | -17 | -6 | -0 | -0 |
| EBIT | -378 | -317 | -477 | -524 | -558 |
| Net financials | 1.766 | -1.068 | 859 | 1.543 | 349 |
| Profit before tax | 1.388 | -1.386 | 381 | 1.019 | -209 |
| Tax | 261 | 1 | -1 | 6 | -0 |
| Net profit | 1.126 | -1.387 | 382 | 1.013 | -209 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.551 | 6.862 | 7.028 | 7.931 | 7.666 |
| Equity | 8.223 | 6.722 | 6.987 | 7.878 | 7.534 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 327 | 138 | 42 | 53 | 132 |
| Total debt | 327 | 138 | 42 | 53 | 132 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LI Management | Management | 2023 |
| Former (2) | ||
PA Management | Management | 2000 – 2001 |
AG Audit | Audit | 2009 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Alfred Grinderslev | Audit | 0 companies |
| Lene Iversen | Management | 0 companies |
| Jørgen Frost | Board of Directors | 0 companies |