| Revenue | DKK -63K | -29% |
| EBITDA | DKK -63K | +29% |
| Net profit | DKK -530K | +76% |
| Total assets | DKK 12,6M | -10% |
| Equity | DKK 4,9M | -17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 118 | 81 | 28 | 0 | -6 | -6 | -6 | -7 | -4 | -199 | -14 | -89 | -63 |
| Staff expenses | -14 | -21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 54 | 25 | 28 | -14 | -6 | -6 | -6 | -7 | -4 | -199 | -14 | -89 | -63 |
| Depreciation & amort. | -181 | -181 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -126 | -155 | 28 | -14 | -6 | -6 | -6 | -7 | -4 | -199 | -14 | -89 | -63 |
| Net financials | -119 | -4 | -1 | 0 | -1 | -1 | -1 | -0 | -260 | 8.293 | 402 | -2.132 | -428 |
| Profit before tax | -246 | -159 | 27 | -14 | -7 | -7 | -7 | -7 | -265 | 8.094 | 388 | -2.221 | -491 |
| Tax | -61 | 7 | -0 | -3 | -1 | -1 | -2 | -2 | 3 | -77 | 8 | 25 | 39 |
| Net profit | -184 | -166 | 27 | -11 | -5 | -5 | -5 | -6 | -267 | 8.171 | 380 | -2.246 | -530 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 739 | 552 | 585 | 576 | 571 | 566 | 560 | 554 | 9.101 | 3.883 | 8.299 | 14.003 | 12.627 |
| Equity | 672 | 505 | 532 | 521 | 516 | 511 | 505 | 500 | 5.947 | 2.965 | 3.628 | 5.941 | 4.931 |
| Long-term debt | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 26 | 47 | 53 | 55 | 55 | 55 | 55 | 55 | 3.154 | 918 | 4.671 | 8.063 | 7.696 |
| Total debt | 68 | 47 | 53 | 55 | 55 | 55 | 55 | 55 | 3.154 | 918 | 4.671 | 8.063 | 7.696 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI Management | Management | 2006 | — | — |
AU Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
PN Founder | Founder | 2006 | — | — |
SL Founder | Founder | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A. Sørensen Capital ApS | Company | 33.3% | 33.3% | 2020 |
RÆVSKÆR HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
LGP INVEST ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Iben Løvstad | Management | 0 companies |
| Anders Ulrik Sørensen | Chief Executive Officer | 0 companies |
| Peter Nordahl | Founder | 0 companies |
| Stig Løvstad | Founder | 0 companies |
| Jens Henrik Jørgensen | Chairman | 0 companies |
| Lasse Gram Pedersen | Board of Directors | 0 companies |
| Carsten Sehested-Blad | Board of Directors | 0 companies |