| Revenue | DKK -263K | -28% |
| EBITDA | DKK -263K | +28% |
| Net profit | DKK 335K | +111% |
| Total assets | DKK 14,8M | +32% |
| Equity | DKK -10,7M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -38 | -7 | -113 | -69 | -69 | -109 | -67 | -82 | -166 | -83 | -364 | -263 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -17 | -38 | -7 | -113 | -69 | -69 | -109 | -67 | -82 | -166 | -83 | -364 | -263 |
| Depreciation & amort. | -3 | -3 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -22 |
| EBIT | -20 | -41 | -9 | -113 | -69 | -69 | -109 | -67 | -82 | -166 | -83 | -370 | -286 |
| Net financials | -663 | -1.832 | -2.188 | -7.363 | 1.276 | -590 | -1.180 | -204 | -1.737 | 1.862 | -3.326 | -2.637 | 536 |
| Profit before tax | -683 | -1.873 | -2.197 | -7.476 | 1.206 | -659 | -1.290 | -271 | -1.820 | 1.695 | -3.409 | -3.007 | 251 |
| Tax | -105 | -54 | -13 | -114 | -85 | -89 | -0 | 2 | -69 | -117 | -85 | -30 | -84 |
| Net profit | -578 | -1.819 | -2.185 | -7.362 | 1.291 | -570 | -1.290 | -273 | -1.751 | 1.813 | -3.324 | -2.977 | 335 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.594 | 10.725 | 12.813 | 6.286 | 6.784 | 10.487 | 9.713 | 9.926 | 10.897 | 15.111 | 12.117 | 11.215 | 14.808 |
| Equity | -826 | -2.249 | -499 | -7.944 | -6.653 | -3.343 | -4.541 | -4.814 | -6.565 | -4.752 | -8.076 | -11.053 | -10.718 |
| Long-term debt | 3.100 | 1.900 | 700 | 2.333 | 2.333 | 2.333 | 2.333 | 2.333 | 2.333 | 2.869 | 2.167 | 2.167 | 2.167 |
| Short-term debt | 9.702 | 10.271 | 12.580 | 10.683 | 11.104 | 11.497 | 11.921 | 12.407 | 15.129 | 16.994 | 18.027 | 20.101 | 23.360 |
| Total debt | 12.802 | 12.171 | 13.280 | 13.016 | 13.438 | 13.830 | 14.254 | 14.740 | 17.462 | 19.863 | 20.193 | 22.268 | 25.526 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
LK Management | Management | 2024 | — | — |
RK Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIJOBA HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
RIX-NIELSEN ApS | Company | 33.3% | 33.3% | 2014 |
| Individual | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ingvar Bengtsson | Chief Executive Officer | 0 companies |
| Lars Klausen | Management | 0 companies |
| Roger Kjønniksen | Chief Executive Officer | 0 companies |
| Erik Rix-Nielsen | Chairman | 0 companies |
| Vidar Edvardsen | Board of Directors | 0 companies |
| Claus Petersson | Board of Directors | 0 companies |
| Jonatan Starup Petersson | Board of Directors | 0 companies |
| Per Jørgensen | Chairman | 0 companies |
| Lars Stefan Hofmann | Board of Directors | 0 companies |
| Mats Ingemar Racklin | Board of Directors | 0 companies |
| Bastian Starup Petersson | Board of Directors | 0 companies |