| Revenue | DKK 1,4M | -1% |
| EBITDA | DKK 41K | -66% |
| Net profit | DKK 19K | -76% |
| Total assets | DKK 478K | +6% |
| Equity | DKK 175K | +6% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.362 | 1.390 | 1.286 | 1.343 | 1.224 | 1.140 | 1.049 | 1.142 | 1.241 | 1.101 | 1.295 | 1.243 | 1.424 | 1.412 |
| Staff expenses | -1.353 | -1.290 | -1.218 | -1.286 | -1.179 | -1.188 | -1.141 | -1.047 | -1.122 | -1.133 | -1.234 | -1.320 | -1.305 | -1.371 |
| EBITDA | 9 | 100 | 69 | 57 | 45 | -48 | -93 | 95 | 119 | -32 | 61 | -77 | 119 | 41 |
| Depreciation & amort. | -60 | -47 | -30 | -4 | -2 | -3 | -11 | -11 | -12 | -0 | -15 | -15 | -15 | -15 |
| EBIT | -51 | 52 | 39 | 53 | 43 | -51 | -104 | 84 | 107 | -32 | 46 | -92 | 104 | 26 |
| Net financials | 2 | 4 | 0 | -0 | -0 | -0 | -1 | -3 | -3 | -6 | -2 | -1 | -1 | -1 |
| Profit before tax | -48 | 56 | 39 | 53 | 43 | -51 | -105 | 80 | 104 | -39 | 44 | -94 | 103 | 25 |
| Tax | -3 | 5 | 9 | 12 | 10 | -11 | 13 | -1 | 5 | -9 | 10 | -20 | 23 | 6 |
| Net profit | -45 | 51 | 30 | 41 | 33 | -40 | -119 | 82 | 99 | -30 | 34 | -73 | 80 | 19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 412 | 462 | 524 | 519 | 491 | 413 | 347 | 381 | 606 | 473 | 442 | 374 | 451 | 478 |
| Equity | 130 | 131 | 161 | 172 | 165 | 93 | -25 | 56 | 155 | 125 | 159 | 86 | 166 | 175 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77 | 66 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 282 | 326 | 356 | 333 | 311 | 316 | 355 | 231 | 369 | 341 | 269 | 288 | 279 | 300 |
| Total debt | 282 | 326 | 356 | 333 | 311 | 316 | 355 | 308 | 435 | 341 | 269 | 288 | 279 | 300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Theis Børsting | Management | 0 companies |