| Revenue | DKK 2,6M | -21% |
| EBITDA | DKK 514K | -7% |
| Net profit | DKK 727K | +29% |
| Total assets | DKK 17,4M | -1% |
| Equity | DKK 7,6M | +2% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.029 | 5.894 | 7.154 | 6.439 | 5.132 | 3.161 | 4.396 | 3.392 | 3.469 | 2.562 | 2.521 | 3.267 | 2.578 |
| Staff expenses | -3.275 | -4.867 | -5.222 | -5.183 | -3.935 | -2.747 | -3.304 | -3.002 | -2.493 | -2.410 | -1.888 | -2.717 | -2.064 |
| EBITDA | 1.849 | 1.402 | 1.932 | 1.226 | 1.197 | 414 | 1.093 | 391 | 976 | 140 | 633 | 550 | 514 |
| Depreciation & amort. | -44 | -70 | -68 | -55 | -74 | -101 | -122 | -91 | -78 | -51 | -45 | -38 | -39 |
| EBIT | 1.805 | 1.332 | 1.865 | 1.171 | 1.124 | 313 | 970 | 300 | 898 | 89 | 587 | 512 | 475 |
| Net financials | 3 | 488 | 373 | 524 | 15 | 347 | -476 | 268 | 286 | 197 | -446 | 207 | 460 |
| Profit before tax | 1.808 | 1.820 | 2.238 | 1.695 | 1.139 | 659 | 495 | 569 | 1.184 | 285 | 142 | 719 | 935 |
| Tax | 437 | 450 | 562 | 460 | 252 | 100 | 112 | 136 | 262 | 67 | 33 | 154 | 208 |
| Net profit | 1.371 | 1.369 | 1.676 | 1.235 | 887 | 560 | 383 | 433 | 922 | 219 | 108 | 565 | 727 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.201 | 10.459 | 13.490 | 15.587 | 15.815 | 14.985 | 15.295 | 16.774 | 18.994 | 16.454 | 16.579 | 17.557 | 17.430 |
| Equity | 5.495 | 6.381 | 8.444 | 9.246 | 10.006 | 8.303 | 8.043 | 7.936 | 8.305 | 7.959 | 7.496 | 7.472 | 7.588 |
| Long-term debt | 15 | 1.229 | 1.242 | 2.487 | 2.441 | 2.361 | 2.248 | 2.206 | 2.034 | 1.942 | 1.887 | 1.776 | 1.688 |
| Short-term debt | 2.517 | 2.567 | 3.242 | 3.234 | 2.603 | 4.096 | 4.797 | 6.414 | 8.423 | 6.302 | 6.926 | 8.018 | 7.858 |
| Total debt | 2.532 | 3.796 | 4.484 | 5.721 | 5.044 | 6.457 | 7.045 | 8.620 | 10.457 | 8.244 | 8.812 | 9.795 | 9.546 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB | Audit | 2002 | — | — |
SE Management | Management | 2004 | — | — |
IL Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LYSEMOSE HOLDING ApS | Company | 66.7% | 66.7% | 2012 |
| Individual | 20.0% | 20.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lis Benthe Christensen | Audit | 0 companies |
| Svend Erik Volsgaard | Management | 0 companies |
| Iben Lysemose | Management | 0 companies |