| Revenue | DKK 426K | +147% |
| EBITDA | DKK -97K | +77% |
| Net profit | DKK -8,3M | -215% |
| Total assets | DKK 35,1M | -24% |
| Equity | DKK 34,8M | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 424 | 685 | 646 | 788 | 1.047 | 647 | 816 | 451 | -118 | 683 | 173 | 426 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -360 | -360 | -350 | -360 | -360 | -400 | -596 | -523 |
| EBITDA | -10 | 360 | 453 | 337 | 688 | 614 | 229 | 310 | -68 | -478 | 283 | -423 | -97 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -196 | -54 | -0 | -0 | -0 | -0 | -0 | -48 | -95 |
| EBIT | -10 | 360 | 453 | 337 | 492 | 559 | 229 | 310 | -68 | -478 | 283 | -471 | -192 |
| Net financials | 348 | 1.161 | 178 | 1.178 | 1.135 | 402 | 4.677 | 2.033 | 6.766 | 8.783 | 13.860 | 8.639 | -8.172 |
| Profit before tax | 338 | 1.521 | 631 | 1.515 | 1.628 | 961 | 4.906 | 2.343 | 6.698 | 8.305 | 14.142 | 8.168 | -8.365 |
| Tax | 85 | 359 | 158 | 355 | 358 | 201 | -0 | 440 | 1.448 | 797 | -0 | 942 | -42 |
| Net profit | 254 | 1.163 | 473 | 1.160 | 1.269 | 760 | 4.906 | 1.903 | 5.250 | 7.508 | 14.142 | 7.225 | -8.323 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.405 | 3.280 | 3.996 | 5.362 | 6.740 | 6.306 | 11.558 | 16.699 | 23.637 | 26.666 | 40.615 | 46.312 | 35.068 |
| Equity | -656 | 507 | 980 | 2.140 | 3.410 | 4.170 | 9.076 | 10.978 | 16.229 | 23.736 | 37.879 | 45.104 | 34.781 |
| Long-term debt | 0 | 0 | 0 | 0 | 374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.061 | 2.773 | 3.009 | 3.206 | 2.957 | 2.136 | 2.482 | 5.721 | 7.408 | 2.929 | 2.736 | 1.166 | 286 |
| Total debt | 3.061 | 2.773 | 3.009 | 3.206 | 3.331 | 2.136 | 2.482 | 5.721 | 7.408 | 2.929 | 2.736 | 1.166 | 286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ONG Invest ApS | Company | 33.3% | 0.0% | 2021 |
SNG Invest ApS | Company | 33.3% | 0.0% | 2021 |
Nøller Invest 2021 ApS | Company | 10.0% | 90.0% | 2021 |
| Individual | 33.3% | 0.0% | 2019 | |
| Individual | 33.3% | 0.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Nørgaard | Management | 0 companies |