| Revenue | DKK 14K | -112% |
| EBITDA | DKK -99K | +84% |
| Net profit | DKK -145K | +71% |
| Total assets | DKK 2,1M | -13% |
| Equity | DKK -1,4M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.374 | 918 | 897 | 855 | 963 | 333 | 2.206 | 286 | -68 | 1.085 | 236 | 45 | -116 | 14 |
| Staff expenses | -1.395 | -1.235 | -1.066 | -1.120 | -1.228 | -577 | -1.583 | -413 | -976 | -502 | -569 | -564 | -515 | -114 |
| EBITDA | -21 | -317 | -168 | -265 | -265 | -245 | 623 | -127 | -1.044 | 583 | -333 | -519 | -631 | -99 |
| Depreciation & amort. | -103 | -110 | -110 | -32 | -14 | -11 | -8 | -21 | -21 | -42 | -17 | -0 | -17 | -22 |
| EBIT | -124 | -427 | -278 | -297 | -279 | -256 | 615 | -148 | -1.065 | 542 | -349 | -519 | -648 | -122 |
| Net financials | -87 | -52 | -45 | -92 | -75 | -70 | -60 | -48 | -75 | -107 | -105 | 0 | -2 | -62 |
| Profit before tax | -210 | -479 | -323 | -389 | -354 | -325 | 554 | -197 | -1.140 | 435 | -455 | -519 | -650 | -184 |
| Tax | -50 | -118 | -81 | -107 | -102 | -70 | 124 | -42 | -251 | 96 | -100 | -114 | -142 | -39 |
| Net profit | -161 | -360 | -241 | -282 | -252 | -255 | 431 | -154 | -890 | 339 | -355 | -405 | -508 | -145 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.739 | 3.249 | 3.432 | 3.390 | 3.241 | 2.655 | 3.916 | 2.595 | 2.281 | 3.386 | 2.781 | 2.263 | 2.401 | 2.097 |
| Equity | 1.657 | 1.296 | 1.055 | 773 | 521 | 266 | 697 | 542 | -347 | -9 | -364 | -768 | -1.276 | -1.421 |
| Long-term debt | 591 | 1.000 | 1.300 | 1.500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.084 | 664 | 654 | 700 | 2.321 | 2.084 | 2.802 | 1.632 | 2.380 | 3.043 | 2.726 | 2.610 | 3.256 | 3.135 |
| Total debt | 2.083 | 1.664 | 1.954 | 2.200 | 2.321 | 2.084 | 2.802 | 1.632 | 2.380 | 3.043 | 2.726 | 2.610 | 3.256 | 3.135 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2019 | — | — | |
| Deputy Chairman | 2005 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T.A.L. - HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Laurids Gros Husted | Management | 0 companies |
| Jess Voldager | Deputy Chairman | 0 companies |
| Per Gros Husted | Deputy Chairman | 0 companies |
| Jacob Fabricius Thierry-Carstensen | Chairman | 0 companies |