| Revenue | DKK 1,4M | +48% |
| EBITDA | DKK 360K | +758% |
| Net profit | DKK 264K | +490% |
| Total assets | DKK 1,5M | +26% |
| Equity | DKK 1M | +36% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.243 | 1.592 | 1.751 | 1.213 | 1.055 | 1.321 | 1.275 | 1.284 | 1.444 | 1.302 | 1.177 | 1.337 | 972 | 1.438 |
| Staff expenses | -1.573 | -1.445 | -1.253 | -1.088 | -1.030 | -982 | -1.038 | -1.015 | -1.042 | -1.198 | -1.147 | -1.058 | -1.027 | -1.078 |
| EBITDA | 669 | 147 | 498 | 126 | 25 | 339 | 237 | 269 | 401 | 104 | 30 | 279 | -55 | 360 |
| Depreciation & amort. | 211 | -341 | -412 | -170 | -109 | -181 | -87 | -92 | -209 | -235 | -96 | -93 | -50 | -50 |
| EBIT | 459 | -194 | 86 | -44 | -84 | 158 | 150 | 177 | 192 | -131 | -65 | 186 | -104 | 310 |
| Net financials | -61 | -53 | -39 | -26 | -20 | -7 | 2 | 9 | 9 | -1 | 13 | -9 | 22 | 36 |
| Profit before tax | 398 | -160 | 47 | -55 | -104 | 151 | 153 | 186 | 201 | -132 | -52 | 177 | -82 | 346 |
| Tax | 116 | 44 | 46 | 8 | -27 | 39 | 49 | 43 | 46 | -25 | -7 | 40 | -15 | 82 |
| Net profit | 282 | -204 | 1 | -63 | -77 | 112 | 103 | 143 | 155 | -108 | -44 | 136 | -68 | 264 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.523 | 1.614 | 1.350 | 1.285 | 1.063 | 798 | 873 | 1.287 | 1.816 | 1.147 | 1.206 | 1.232 | 1.164 | 1.465 |
| Equity | 512 | 448 | 449 | 386 | 308 | 420 | 524 | 667 | 822 | 715 | 670 | 806 | 739 | 1.003 |
| Long-term debt | 460 | 429 | 345 | 310 | 204 | 91 | 0 | 136 | 179 | 80 | 33 | 8 | 61 | 113 |
| Short-term debt | 494 | 722 | 547 | 587 | 550 | 286 | 346 | 444 | 786 | 345 | 491 | 406 | 355 | 323 |
| Total debt | 953 | 1.152 | 891 | 897 | 755 | 378 | 346 | 580 | 965 | 425 | 524 | 414 | 416 | 436 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Audit | Audit | 2011 | — | — |
HI Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2026 | |
LN-Holding ApS | Company | 33.3% | 33.3% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Lund | Audit | 0 companies |
| Henning Ivan Larsen | Audit | 0 companies |