| Revenue | DKK -110K | -113% |
| EBITDA | DKK -1,1M | -26% |
| Net profit | DKK -1,4M | -13% |
| Total assets | DKK 3,2M | -44% |
| Equity | DKK -3,3M | -70% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.671 | 3.876 | 2.294 | 2.952 | 3.949 | 999 | 831 | -110 |
| Staff expenses | -2.359 | -2.577 | -2.492 | -2.400 | -1.504 | -1.655 | -1.693 | -973 |
| EBITDA | 313 | 1.299 | -198 | 552 | 2.446 | -656 | -862 | -1.083 |
| Depreciation & amort. | 69 | 69 | 50 | 61 | 48 | -30 | -30 | -288 |
| EBIT | 243 | 1.230 | -247 | 491 | 2.398 | -686 | -892 | -1.371 |
| Net financials | 8 | -1 | -5 | -3 | 4 | 26 | -13 | 1 |
| Profit before tax | 252 | 1.229 | -252 | 488 | 2.402 | -660 | -904 | -1.369 |
| Tax | 69 | 413 | -51 | 64 | 579 | -140 | 307 | -0 |
| Net profit | 182 | 816 | -201 | 424 | 1.823 | -520 | -1.211 | -1.369 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 9.501 | 11.362 | 5.796 | 6.596 | 5.062 | 6.842 | 5.729 | 3.187 |
| Equity | -3.092 | -2.276 | -2.477 | -2.053 | -230 | -750 | -1.961 | -3.330 |
| Long-term debt | 1.492 | 1.119 | 745 | 371 | 0 | 0 | 0 | 28 |
| Short-term debt | 11.101 | 12.520 | 7.528 | 8.278 | 5.292 | 7.592 | 7.690 | 6.489 |
| Total debt | 12.593 | 13.638 | 8.273 | 8.649 | 5.292 | 7.592 | 7.690 | 6.517 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Management | Management | 2019 | — | — |
LS Management | Management | 2004 | — | — |
ON Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Ann-Charlotte Lindén-Svarvar | Management | 0 companies |
| Lars Stig Pilgaard | Management | 0 companies |
| OY Norcar-BSB Ab | Founder | 0 companies |
| Lars Börje Lindén | Chairman | 0 companies |
| Lars Jimmy Lindén | Board of Directors | 0 companies |