| Revenue | DKK 533K | -89% |
| EBITDA | DKK -108K | -259% |
| Net profit | DKK -166K | -180% |
| Total assets | DKK 1,6M | -30% |
| Equity | DKK 1,4M | -23% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.238 | 2.518 | 2.351 | 1.727 | 2.067 | 2.540 | 4.526 | 4.435 | 4.148 | 5.159 | 5.698 | 6.529 | 4.983 | 533 |
| Staff expenses | -2.381 | -2.591 | -2.010 | -1.522 | -1.658 | -1.658 | -3.936 | -3.801 | -3.746 | -4.369 | -5.004 | -5.382 | -4.588 | -601 |
| EBITDA | 524 | -275 | 27 | -35 | 409 | 263 | 539 | 571 | 391 | 705 | 613 | 1.042 | 68 | -108 |
| Depreciation & amort. | 339 | -0 | -0 | -0 | -90 | -87 | -162 | -203 | -215 | -244 | -281 | -243 | -127 | -97 |
| EBIT | 185 | -275 | 27 | -35 | 319 | 175 | 378 | 368 | 176 | 461 | 332 | 798 | -59 | -205 |
| Net financials | -91 | -89 | -58 | -25 | -21 | -14 | -64 | -62 | -44 | -28 | -37 | -25 | -22 | -8 |
| Profit before tax | 94 | -364 | -31 | -60 | 298 | 161 | 314 | 305 | 131 | 433 | 295 | 774 | -80 | -213 |
| Tax | 36 | -101 | 5 | -5 | 77 | 38 | 74 | 71 | 32 | 98 | 65 | 168 | -21 | -47 |
| Net profit | 58 | -263 | -36 | -55 | 221 | 123 | 240 | 234 | 99 | 334 | 230 | 606 | -59 | -166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.731 | 2.148 | 1.796 | 1.397 | 1.266 | 1.937 | 3.268 | 3.034 | 2.894 | 3.179 | 3.997 | 3.819 | 2.315 | 1.626 |
| Equity | 691 | — | 392 | 337 | 558 | 680 | 920 | 1.154 | 1.253 | 1.477 | 1.595 | 2.086 | 1.791 | 1.381 |
| Long-term debt | 626 | 677 | 524 | 475 | 422 | 369 | 736 | 423 | 375 | 270 | 142 | 64 | 17 | 0 |
| Short-term debt | 1.362 | 1.328 | 1.143 | 823 | 469 | 1.037 | 1.711 | 1.518 | 1.293 | 1.432 | 2.188 | 1.586 | 487 | 245 |
| Total debt | 1.987 | 2.005 | 1.666 | 1.060 | 709 | 1.405 | 2.447 | 1.941 | 1.668 | 1.701 | 2.330 | 1.650 | 504 | 245 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2002 | — | — |
LN Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2002 | |
| Individual | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Norgren Kopp | Management | 0 companies |
| Laurits Nielsen | Management | 0 companies |