| Revenue | DKK 0 | — |
| EBITDA | DKK -13K | +17% |
| Net profit | DKK 15,5M | +13% |
| Total assets | DKK 88,1M | +18% |
| Equity | DKK 81,4M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -5 | -5 | -5 | -2 | -6 | -8 | -6 | -4 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -5 | -5 | -5 | -2 | -6 | -8 | -6 | -4 | -9 | -26 | -11 | -16 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -5 | -5 | -5 | -2 | -6 | -8 | -6 | -4 | -9 | -26 | -11 | -16 | -13 |
| Net financials | -922 | 2.217 | 6.175 | 6.220 | 3.472 | 2.793 | 3.197 | 2.028 | 2.084 | 11.653 | 3.266 | 10.262 | 13.837 | 15.539 |
| Profit before tax | -926 | 2.212 | 6.170 | 6.215 | 3.470 | 2.787 | 3.189 | 2.022 | 2.080 | 11.644 | 3.240 | 10.251 | 13.821 | 15.526 |
| Tax | 20 | 26 | 19 | 30 | 38 | 34 | 56 | 82 | 59 | 12 | 79 | 49 | 147 | 60 |
| Net profit | -946 | 2.186 | 6.151 | 6.185 | 3.432 | 2.753 | 3.133 | 1.940 | 2.021 | 11.631 | 3.160 | 10.202 | 13.674 | 15.466 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.548 | 8.382 | 16.673 | 22.446 | 23.660 | 25.974 | 29.736 | 31.301 | 32.939 | 46.417 | 47.810 | 59.698 | 74.726 | 88.096 |
| Equity | 5.848 | 7.938 | 13.992 | 20.079 | 22.848 | 24.874 | 28.094 | 29.928 | 31.842 | 43.343 | 46.395 | 56.520 | 68.039 | 81.433 |
| Long-term debt | 130 | 130 | 130 | 130 | 130 | 130 | 1.050 | 230 | 610 | 0 | 601 | 1.831 | 3.335 | 3.406 |
| Short-term debt | 570 | 314 | 2.551 | 2.237 | 682 | 970 | 592 | 1.143 | 487 | 3.074 | 813 | 1.347 | 3.352 | 3.257 |
| Total debt | 700 | 444 | 2.681 | 2.367 | 812 | 1.100 | 1.642 | 1.372 | 1.097 | 3.074 | 1.414 | 3.178 | 6.686 | 6.663 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2001 | — | — |
LN Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Norgren Kopp | Management | 0 companies |
| Laurits Nielsen | Management | 0 companies |