| Revenue | DKK 574K | +10% |
| EBITDA | DKK 35K | +38% |
| Net profit | DKK 27K | +48% |
| Total assets | DKK 214K | +19% |
| Equity | DKK 98K | +38% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 903 | 919 | 885 | 530 | 478 | 480 | 536 | 466 | 393 | 348 | 556 | 520 | 574 |
| Staff expenses | -903 | -906 | -892 | -571 | -445 | -450 | -515 | -456 | -398 | -362 | -525 | -495 | -539 |
| EBITDA | 0 | 14 | -6 | -41 | 33 | 30 | 21 | 10 | -5 | -15 | 31 | 26 | 35 |
| Depreciation & amort. | -12 | -12 | -9 | -3 | -4 | -4 | -4 | -4 | -4 | -0 | -0 | -0 | -0 |
| EBIT | -12 | 2 | -15 | -44 | 29 | 26 | 17 | 6 | -9 | -15 | 31 | 26 | 35 |
| Net financials | -0 | -1 | -0 | -0 | -1 | -4 | -5 | -4 | -1 | -3 | -1 | -1 | 0 |
| Profit before tax | -12 | 1 | -15 | -44 | 28 | 22 | 12 | 2 | -9 | -17 | 30 | 25 | 35 |
| Tax | -1 | 6 | -1 | -8 | 6 | 5 | 4 | 2 | -2 | -3 | 7 | 7 | 8 |
| Net profit | -11 | -5 | -14 | -36 | 22 | 17 | 8 | -0 | -8 | -14 | 22 | 18 | 27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 183 | 215 | 258 | 98 | 130 | 153 | 173 | 151 | 181 | 87 | 133 | 179 | 214 |
| Equity | 61 | 55 | 41 | 5 | 27 | 44 | 52 | 52 | 44 | 30 | 53 | 71 | 98 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 122 | 160 | 217 | 93 | 103 | 110 | 121 | 100 | 137 | 56 | 80 | 108 | 116 |
| Total debt | 122 | 160 | 217 | 93 | 103 | 110 | 121 | 100 | 137 | 56 | 80 | 108 | 116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Founder | Founder | 2001 | — | — |
NE Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Godsk Hjorth | Founder | 0 companies |
| Nina Ebba Fjelstrup | Audit | 0 companies |