| Revenue | DKK 4,8M | -5% |
| EBITDA | DKK 474K | -6% |
| Net profit | DKK 337K | -11% |
| Total assets | DKK 3M | -3% |
| Equity | DKK 837K | -57% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.895 | 2.150 | 2.138 | 2.252 | 2.473 | 2.827 | 2.916 | 3.239 | 3.556 | 4.076 | 4.615 | 5.089 | 5.040 | 4.779 |
| Staff expenses | -1.436 | -1.870 | -2.105 | -2.299 | -2.275 | -2.699 | -2.797 | -3.033 | -3.412 | -3.893 | -4.268 | -4.525 | -4.533 | -4.305 |
| EBITDA | 459 | 280 | 34 | -47 | 198 | 128 | 119 | 205 | 144 | 183 | 347 | 564 | 506 | 474 |
| Depreciation & amort. | -20 | -22 | -19 | -33 | -33 | -38 | -17 | -37 | -32 | -31 | -17 | -18 | -14 | -29 |
| EBIT | 439 | 258 | 14 | -81 | 166 | 90 | 103 | 168 | 112 | 153 | 331 | 546 | 492 | 446 |
| Net financials | -8 | 30 | 13 | -4 | 3 | -1 | 7 | -5 | -14 | -4 | 4 | -31 | 8 | 7 |
| Profit before tax | 431 | 288 | 27 | -84 | 169 | 89 | 110 | 163 | 98 | 148 | 334 | 515 | 500 | 453 |
| Tax | 112 | 76 | 14 | -15 | 42 | 26 | 29 | 47 | 29 | 37 | 77 | 125 | 120 | 116 |
| Net profit | 320 | 212 | 13 | -70 | 127 | 63 | 81 | 116 | 69 | 112 | 258 | 390 | 380 | 337 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.301 | 1.617 | 1.572 | 1.609 | 1.669 | 1.931 | 2.031 | 2.079 | 2.677 | 4.134 | 3.076 | 2.739 | 3.136 | 3.028 |
| Equity | 436 | 647 | 661 | 591 | 717 | 780 | 861 | 977 | 1.046 | 1.103 | 1.306 | 1.633 | 1.949 | 837 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | -3 | -2 | -3 | 212 | 212 | 156 | 162 | 0 | 0 |
| Short-term debt | 865 | 969 | 912 | 1.018 | 952 | 1.151 | 1.169 | 1.101 | 1.419 | 2.819 | 1.612 | 944 | 1.187 | 2.191 |
| Total debt | 865 | 969 | 912 | 1.018 | 952 | 1.151 | 1.169 | 1.101 | 1.631 | 3.031 | 1.769 | 1.106 | 1.187 | 2.191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2001 | — | — |
JH Unofficial title | Unofficial title | 2024 | — | — |
TN Founder | Founder | 2001 | — | — |
KH Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
2807 Holding ApS | Company | 33.3% | 33.3% | 2024 |
JEHA-Holding ApS | Company | 25.0% | 25.0% | 2024 |
POTENZA HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars-Erik Nielsen | Management | 0 companies |
| Jesper Hallerup Hansen | Unofficial title | 0 companies |
| Torben Nørgaard Schultz | Founder | 0 companies |
| Kim Hald Schütt | Unofficial title | 0 companies |