| Revenue | DKK 660K | +65% |
| EBITDA | DKK 73K | +166% |
| Net profit | DKK 22K | +114% |
| Total assets | DKK 538K | +7% |
| Equity | DKK 2 | +100% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 637 | 584 | 737 | 643 | 731 | 786 | 508 | 447 | 585 | 481 | 486 | 401 | 660 |
| Staff expenses | -586 | -658 | -748 | -537 | -624 | -679 | -412 | -419 | -432 | -445 | -468 | -504 | -587 |
| EBITDA | 51 | -74 | -11 | 106 | 106 | 107 | 96 | 28 | 153 | 36 | 14 | -110 | 73 |
| Depreciation & amort. | -11 | -5 | -5 | -5 | -3 | -6 | -8 | -17 | -50 | -53 | -36 | -45 | -45 |
| EBIT | 41 | -79 | -16 | 100 | 103 | 101 | 88 | 11 | 102 | -17 | -22 | -155 | 28 |
| Net financials | -5 | -2 | -0 | -0 | -0 | -5 | -4 | -6 | -6 | -7 | -8 | -8 | -6 |
| Profit before tax | 36 | -81 | -16 | 100 | 103 | 96 | 84 | 5 | 96 | -24 | -29 | -163 | 22 |
| Tax | 11 | -17 | -4 | 23 | 23 | 22 | 19 | -2 | 25 | -5 | -6 | -9 | -0 |
| Net profit | 25 | -64 | -13 | 77 | 80 | 74 | 65 | 6 | 71 | -19 | -23 | -154 | 22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 444 | 379 | 441 | 437 | 633 | 598 | 656 | 699 | 826 | 721 | 654 | 502 | 538 |
| Equity | 259 | 195 | 182 | 260 | 289 | 311 | 324 | 276 | 347 | 271 | 191 | -22 | 0 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 182 | 184 | 259 | 177 | 344 | 285 | 331 | 423 | 459 | 434 | 454 | 523 | 538 |
| Total debt | 182 | 184 | 259 | 177 | 344 | 285 | 331 | 423 | 459 | 434 | 454 | 523 | 538 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Management | Management | 2004 | — | — |
JP Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Trillingsgaard Madsen | Management | 0 companies |
| Jan Plaugborg Eskildsen | Founder | 0 companies |