| Revenue | DKK 221K | -45% |
| EBITDA | DKK 221K | -45% |
| Net profit | DKK 197K | -41% |
| Total assets | DKK 4,4M | +8% |
| Equity | DKK 1,4M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.816 | 1.852 | 2.889 | 1.927 | 1.716 | 699 | 65 | 119 | 147 | 180 | 225 | 403 | 221 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.085 | 2.405 | 2.851 | 4.310 | 1.506 | 2.959 | 65 | 119 | 147 | 180 | 225 | 403 | 221 |
| Depreciation & amort. | 1 | -0 | -0 | -0 | 1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 |
| EBIT | 2.084 | 2.405 | 2.851 | 4.310 | 1.505 | 2.957 | 64 | 117 | 146 | 179 | 223 | 401 | 220 |
| Net financials | -1.050 | -646 | -585 | -441 | -271 | -339 | -0 | -0 | -6 | -3 | 16 | 30 | 32 |
| Profit before tax | 1.033 | 1.759 | 2.266 | 3.868 | 1.234 | 2.619 | 63 | 117 | 140 | 176 | 239 | 431 | 253 |
| Tax | 252 | 183 | 587 | 723 | 346 | 590 | 14 | 26 | 31 | 39 | 53 | 95 | 56 |
| Net profit | 781 | 1.576 | 1.680 | 3.145 | 888 | 2.029 | 49 | 91 | 109 | 137 | 187 | 336 | 197 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.540 | 22.246 | 21.943 | 25.129 | 23.627 | 2.632 | 2.286 | 2.419 | 2.634 | 2.776 | 3.443 | 4.109 | 4.443 |
| Equity | 3.979 | 5.555 | 7.235 | 10.381 | 11.268 | 297 | 346 | 438 | 547 | 685 | 871 | 1.208 | 1.405 |
| Long-term debt | 15.282 | 14.199 | 11.716 | 10.793 | 8.882 | 1.685 | 1.718 | 1.753 | 1.788 | 1.823 | 1.860 | 2.047 | 2.088 |
| Short-term debt | 1.011 | 1.041 | 1.277 | 1.620 | 1.036 | 649 | 220 | 227 | 298 | 267 | 710 | 854 | 950 |
| Total debt | 16.293 | 15.240 | 12.993 | 12.413 | 9.918 | 2.333 | 1.938 | 1.980 | 2.086 | 2.090 | 2.571 | 2.901 | 3.038 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2004 | — | — |
BG Management | Management | 2004 | — | — |
LN Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Partner Investment Funds A/S | Company | 66.7% | 66.7% | 2020 |
BG INTERIØR 2008 ApS | Company | 20.0% | 20.0% | 2010 |
B.G. INVEST A/S | Company | 10.0% | 10.0% | 2010 |
MAARSCHALK HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
J. BAK INVEST ApS | Company | 10.0% | 10.0% | 2015 |
CAMMA INVEST ApS | Company | 10.0% | 10.0% | 2015 |
RUMI ApS | Company | 10.0% | 10.0% | 2015 |
Mulvad Lykke Holding ApS | Company | 10.0% | 10.0% | 2017 |
KEY HOLDING A/S | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Norgren Kopp | Management | 0 companies |
| Bertel Gantriis | Management | 0 companies |
| Laurits Nielsen | Management | 0 companies |