| Revenue | DKK 2,4M | +2% |
| EBITDA | DKK 3M | -30% |
| Net profit | DKK 2,2M | -30% |
| Total assets | DKK 34M | -5% |
| Equity | DKK 21,5M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.307 | 2.035 | 2.024 | 1.672 | 1.647 | 1.812 | 2.034 | 2.074 | 2.145 | 2.278 | 2.221 | 2.001 | 2.364 | 2.405 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.016 | 2.425 | 424 | -1.255 | 1.618 | 1.930 | 3.255 | 1.094 | 2.863 | 3.450 | 4.491 | 1.601 | 4.354 | 3.045 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.016 | 2.425 | 424 | -1.255 | 1.618 | 1.930 | 3.255 | 1.094 | 2.863 | 3.450 | 4.491 | 1.601 | 4.354 | 3.045 |
| Net financials | -893 | -946 | -873 | -794 | -743 | -682 | -684 | -707 | -740 | -629 | -631 | -533 | -384 | -251 |
| Profit before tax | 123 | 1.479 | -449 | -2.049 | 875 | 1.249 | 2.571 | 387 | 2.123 | 2.821 | 3.860 | 1.068 | 3.970 | 2.794 |
| Tax | 28 | 370 | -329 | -464 | 193 | 275 | 566 | 86 | 467 | 620 | 849 | 235 | 873 | 615 |
| Net profit | 95 | 1.108 | -120 | -1.585 | 682 | 974 | 2.005 | 302 | 1.656 | 2.201 | 3.011 | 833 | 3.097 | 2.180 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.525 | 32.780 | 29.788 | 24.987 | 26.598 | 26.253 | 29.180 | 29.932 | 30.917 | 31.514 | 35.979 | 31.387 | 35.671 | 33.981 |
| Equity | 5.195 | 6.303 | 6.183 | 4.597 | 5.280 | 6.254 | 8.259 | 8.561 | 10.217 | 12.417 | 15.428 | 16.261 | 19.358 | 21.538 |
| Long-term debt | 3.090 | 2.900 | 2.704 | 2.499 | 2.265 | 2.006 | 1.743 | 1.475 | 31 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20.570 | 21.555 | 19.209 | 16.662 | 17.632 | 16.297 | 16.916 | 17.548 | 17.854 | 15.671 | 16.426 | 10.890 | 11.440 | 7.230 |
| Total debt | 23.660 | 24.455 | 21.912 | 19.160 | 19.897 | 18.302 | 18.659 | 19.023 | 17.885 | 15.671 | 16.426 | 10.890 | 11.440 | 7.230 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C.M.FREDERIKSEN ApS | Company | 25.0% | 25.0% | 2005 |
MAK Holding Aalborg ApS | Company | 25.0% | 25.0% | 2019 |
LI Holding Aalborg ApS | Company | 20.0% | 20.0% | 2024 |
Hellesøe II ApS | Company | 10.0% | 10.0% | 2024 |
K.A.INVEST 1 ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Iversen | Management | 0 companies |
| Jørgen Hellesøe Mathiesen | Board of Directors | 0 companies |
| Palle Frost Jakobsen | Board of Directors | 0 companies |
| Claus Mejer Frederiksen | Chairman | 0 companies |