| Revenue | DKK 1,3M | -5% |
| EBITDA | DKK 117K | -46% |
| Net profit | DKK 51K | -55% |
| Total assets | DKK 2M | +9% |
| Equity | DKK 764K | +7% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.022 | 1.714 | 1.490 | 1.233 | 852 | 1.091 | 1.113 | 1.008 | 1.088 | 1.273 | 1.241 | 1.107 | 1.377 | 1.311 |
| Staff expenses | -983 | -1.491 | -1.234 | -1.010 | -935 | -928 | -717 | -822 | -912 | -1.074 | -1.191 | -977 | -1.160 | -1.168 |
| EBITDA | 120 | 223 | 256 | 224 | -83 | 164 | 396 | 186 | 176 | 199 | 51 | 130 | 216 | 117 |
| Depreciation & amort. | 41 | 45 | -51 | -54 | -46 | -33 | -31 | -34 | -38 | -81 | -81 | -56 | -35 | -22 |
| EBIT | 80 | 178 | 205 | 170 | -129 | 131 | 365 | 152 | 138 | 118 | -30 | 74 | 181 | 95 |
| Net financials | -79 | -94 | -72 | -67 | -72 | -29 | -38 | -16 | 12 | -12 | -12 | -25 | -31 | -27 |
| Profit before tax | 0 | 85 | 134 | 103 | -201 | 102 | 327 | 136 | 151 | 106 | -42 | 50 | 150 | 68 |
| Tax | 4 | 32 | 32 | 30 | -3 | 16 | 75 | 34 | 30 | 24 | -9 | 23 | 38 | 18 |
| Net profit | -3 | 53 | 102 | 73 | -198 | 86 | 252 | 103 | 121 | 81 | -34 | 27 | 113 | 51 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.095 | 2.180 | 2.139 | 2.143 | 1.831 | 1.721 | 1.857 | 1.800 | 1.953 | 1.933 | 1.760 | 1.655 | 1.791 | 1.956 |
| Equity | 45 | 98 | 200 | 273 | 75 | 161 | 413 | 515 | 636 | 607 | 573 | 600 | 713 | 764 |
| Long-term debt | 994 | 939 | 1.053 | 1.001 | 842 | 732 | 615 | 543 | 886 | 785 | 730 | 644 | 548 | 531 |
| Short-term debt | 1.055 | 1.143 | 886 | 869 | 914 | 828 | 814 | 722 | 389 | 503 | 428 | 375 | 485 | 617 |
| Total debt | 2.049 | 2.082 | 1.939 | 1.870 | 1.756 | 1.560 | 1.428 | 1.265 | 1.275 | 1.288 | 1.158 | 1.020 | 1.033 | 1.148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IE Audit | Audit | 2003 | — | — |
LD Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Ingrid Elisa Jensen | Audit | 0 companies |
| Lone Dagnæs-Hansen | Founder | 0 companies |