| Revenue | DKK -102K | +79% |
| EBITDA | DKK -224K | -24% |
| Net profit | DKK -560K | -147% |
| Total assets | DKK 23,5M | -19% |
| Equity | DKK 20,2M | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -10 | -10 | -113 | -59 | -206 | -184 | -166 | -8 | -106 | -82 | -0 | -57 | -102 |
| Staff expenses | -0 | -0 | -1.000 | -360 | -360 | -360 | -30 | -1 | -1 | -2 | -82 | -124 | -123 | -122 |
| EBITDA | -9 | -10 | -1.010 | -473 | -419 | -566 | -214 | -167 | -9 | -108 | -165 | -212 | -180 | -224 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -10 | -1.010 | -473 | -419 | -566 | -214 | -167 | -9 | -108 | -165 | -212 | -180 | -224 |
| Net financials | 6.782 | 971 | 1.892 | 46 | 2.312 | 2.964 | 1.028 | 1.214 | 247 | 1.280 | -436 | 1.039 | 1.669 | -451 |
| Profit before tax | 6.774 | 962 | 882 | -427 | 1.893 | 2.398 | 814 | 1.047 | 237 | 1.172 | -601 | 827 | 1.490 | -675 |
| Tax | 82 | 49 | -140 | -203 | 172 | -9 | 39 | 68 | 26 | 275 | -180 | -25 | 287 | -114 |
| Net profit | 6.692 | 913 | 1.022 | -224 | 1.721 | 2.406 | 775 | 979 | 212 | 897 | -421 | 852 | 1.203 | -560 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.966 | 17.663 | 19.531 | 18.174 | 19.808 | 22.112 | 22.769 | 23.706 | 23.835 | 24.813 | 27.184 | 27.891 | 28.992 | 23.527 |
| Equity | 16.638 | 17.454 | 18.477 | 18.154 | 19.773 | 22.076 | 22.745 | 23.616 | 23.720 | 24.503 | 23.968 | 24.702 | 25.783 | 20.222 |
| Long-term debt | 55 | 49 | 0 | 0 | 0 | 0 | 0 | 68 | 94 | 288 | 189 | 63 | 0 | 0 |
| Short-term debt | 273 | 160 | 1.054 | 20 | 35 | 35 | 24 | 22 | 22 | 22 | 3.027 | 3.125 | 3.209 | 3.305 |
| Total debt | 328 | 209 | 1.054 | 20 | 35 | 35 | 24 | 90 | 116 | 310 | 3.216 | 3.189 | 3.209 | 3.305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lise Bering | Management | 0 companies |
| Ejler Jensen | Board of Directors | 0 companies |
| Bill Andersen | Board of Directors | 0 companies |