| Revenue | DKK 259K | -63% |
| EBITDA | DKK 888K | +447% |
| Net profit | DKK -138K | +69% |
| Total assets | DKK 1,7M | -16% |
| Equity | DKK 652K | -17% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 2.109 | 2.370 | 2.383 | 2.682 | 1.883 | 703 | 259 |
| Staff expenses | -2.008 | -2.075 | -2.204 | -2.274 | -1.795 | -959 | -429 |
| EBITDA | 101 | 295 | 179 | 408 | 87 | -256 | 888 |
| Depreciation & amort. | 250 | -343 | -429 | -508 | -192 | -288 | 529 |
| EBIT | -149 | -48 | -251 | -101 | -104 | -544 | 359 |
| Net financials | -2 | -47 | -55 | -51 | -45 | -34 | -47 |
| Profit before tax | -51 | 95 | -305 | -152 | -149 | -579 | 312 |
| Tax | -17 | -28 | -69 | -23 | 8 | -127 | 450 |
| Net profit | -34 | 123 | -237 | -97 | -157 | -451 | -138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.318 | 3.288 | 3.374 | 3.363 | 3.147 | 1.972 | 1.654 |
| Equity | 1.610 | 1.733 | 1.496 | 1.399 | 1.242 | 791 | 652 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 773 | 1.560 | 1.871 | 1.961 | 1.947 | 1.181 | 1.001 |
| Total debt | 773 | 1.560 | 1.871 | 1.961 | 1.947 | 1.181 | 1.001 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2004 | — | — |
JC Unofficial title | Unofficial title | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LN VIG HOLDING A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Leo Nielsen | Management | 0 companies |
| Jonna Christensen | Unofficial title | 0 companies |
| Marianne Nielsen | Chairman | 0 companies |
| Susanne Larsen | Board of Directors | 0 companies |