| Revenue | DKK 549K | +77% |
| EBITDA | DKK -214K | +66% |
| Net profit | DKK -495K | +55% |
| Total assets | DKK 5,3M | +38% |
| Equity | DKK 608K | -45% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.427 | 4.042 | 3.702 | 3.384 | 2.607 | 3.691 | 1.099 | 840 | 310 | 549 |
| Staff expenses | -1.884 | -1.379 | -1.186 | -1.431 | -2.277 | -2.790 | -1.833 | -1.415 | -922 | -764 |
| EBITDA | 1.476 | 786 | 2.485 | 1.918 | 298 | 862 | 7.801 | -597 | -629 | -214 |
| Depreciation & amort. | 1.600 | 1.073 | 1.383 | 1.304 | 1.189 | -1.222 | 4.289 | -200 | -493 | -508 |
| EBIT | -124 | -287 | 1.102 | 614 | -890 | -360 | 3.511 | -797 | -1.121 | -722 |
| Net financials | -192 | -374 | -148 | -97 | -178 | -319 | -234 | -134 | -250 | 19 |
| Profit before tax | -316 | -661 | 954 | 517 | -1.069 | -679 | 3.277 | -931 | -1.372 | -703 |
| Tax | -87 | -113 | 210 | 96 | -230 | -131 | 748 | -190 | -271 | -208 |
| Net profit | -229 | -548 | 744 | 421 | -839 | -548 | 2.529 | -741 | -1.100 | -495 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.995 | 8.751 | 9.314 | 8.246 | 9.962 | 9.802 | 7.929 | 7.969 | 3.843 | 5.286 |
| Equity | 1.984 | 1.436 | 2.180 | 2.102 | 963 | 414 | 2.944 | 2.203 | 1.103 | 608 |
| Long-term debt | 0 | 0 | 0 | 2.641 | 3.273 | 1.843 | 1.706 | 1.972 | 283 | 432 |
| Short-term debt | 6.069 | 6.617 | 6.590 | 3.125 | 5.577 | 7.527 | 2.100 | 3.036 | 1.970 | 3.967 |
| Total debt | 6.069 | 6.617 | 6.590 | 5.766 | 8.850 | 9.370 | 3.807 | 5.008 | 2.253 | 4.399 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2004 | — | — |
BL Management | Management | 2002 | — | — |
KB Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LEON HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
Understellet ApS | Company | 25.0% | 25.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Leon Søgaard Jensen | Management | 0 companies |
| Bjarne Linnet | Management | 0 companies |
| Karina Bie | Management | 0 companies |
| Bo Boulund Knudsen | Board of Directors | 0 companies |