| Revenue | DKK -7,2M | +257% |
| EBITDA | DKK -16,4M | -24% |
| Net profit | DKK -24,3M | -256% |
| Total assets | DKK 89,8M | -8% |
| Equity | DKK 45M | -35% |
| Employees | 40 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.207 | -3.987 | -4.663 | -16.086 | -4.111 | -2.763 | -850 | 11.791 | 5.684 | 6.706 | 6.782 | -2.028 | -7.239 |
| Staff expenses | -6.333 | -4.740 | -4.656 | -4.765 | -685 | -5.186 | -8.577 | -8.164 | -5.521 | -7.531 | -9.167 | -8.877 | -9.113 |
| EBITDA | -11.541 | -8.727 | -9.319 | -20.851 | -4.796 | -7.949 | -9.426 | 3.627 | 163 | -2.507 | -4.687 | -13.173 | -16.352 |
| Depreciation & amort. | 479 | 517 | -586 | -704 | -695 | -589 | -573 | -330 | -154 | -223 | -252 | -182 | -149 |
| EBIT | -12.020 | -9.244 | -9.906 | -21.555 | -5.491 | -8.538 | -9.999 | 3.297 | 9 | -2.730 | -4.939 | -13.355 | -16.501 |
| Net financials | -408 | 2.902 | 23 | -7.542 | 2.858 | 2.744 | 1.839 | 3.165 | 4.025 | 17.429 | 5.384 | 5.421 | -9.299 |
| Profit before tax | -13.267 | -9.101 | -9.133 | -23.576 | 1.085 | -5.793 | -8.160 | 6.463 | 4.034 | 14.699 | 445 | -7.934 | -25.800 |
| Tax | -0 | -0 | 126 | -1.045 | -630 | -433 | -114 | -0 | -0 | -0 | -656 | -1.095 | -1.468 |
| Net profit | -13.267 | -9.101 | -9.259 | -22.531 | 1.714 | -5.361 | -8.046 | 6.463 | 4.034 | 14.699 | 1.101 | -6.839 | -24.333 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56.776 | 64.804 | 68.879 | 59.963 | 60.111 | 58.820 | 62.224 | 103.933 | 100.948 | 107.782 | 101.004 | 97.998 | 89.798 |
| Equity | 48.111 | 49.010 | 39.751 | 51.780 | 53.494 | 48.133 | 43.287 | 69.350 | 73.383 | 88.082 | 76.183 | 69.344 | 45.012 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 314 | 2.917 | 2.333 | 0 | 0 |
| Short-term debt | 8.664 | 15.794 | 29.128 | 8.184 | 6.617 | 10.687 | 18.937 | 34.583 | 27.251 | 16.783 | 22.488 | 28.654 | 44.786 |
| Total debt | 8.664 | 15.794 | 29.128 | 8.184 | 6.617 | 10.687 | 18.937 | 34.583 | 27.564 | 19.699 | 24.821 | 28.654 | 44.786 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NK Management | Management | 2012 | — | — |
DR | Audit | 2008 | — | — |
PA Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
CA Management | Management | 2016 | — | — |
HK Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
TB Management | Management | 2008 | — | — |
WP Management | Management | 2008 | — | — |
PK Management | Management | 2010 | — | — |
FB Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LGR Nimtofte Holding ApS | Company | 100.0% | 100.0% | 2018 |
LGR Development ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Knud Vester | Management | 0 companies |
| Dansk Revision Randers I/S | Audit | 0 companies |
| Poul Anker Skaarup Lübker | Chief Executive Officer | 0 companies |
| Carl Aage Nielsen | Management | 0 companies |
| Henrik Koch | Chief Executive Officer | 0 companies |
| Tomas Ballisager | Management | 0 companies |
| Willy Pedersen | Management | 0 companies |
| Per Kærsgaard | Management | 0 companies |
| Frans Bredmose Langkjær | Management | 0 companies |
| Åge Tang-Andersen | Board of Directors | 0 companies |
| Lars Hermes Olsen | Board of Directors | 0 companies |
| Allan Freivald | Board of Directors | 0 companies |
| Kaj Erik Bramsen Ravn | Board of Directors | 0 companies |
| Hans Peter Jessen Bjerrisgaard | Board of Directors | 0 companies |
| Evald Stubkjær Klausen | Chairman | 0 companies |
| Erling Sørensen Lindahl | Board of Directors | 0 companies |
| Niels Peder Opstrup | Board of Directors | 0 companies |
| Torben Ulrich | Board of Directors | 0 companies |
| Jesper Østerhegn | Board of Directors | 0 companies |