| Revenue | DKK 1,6M | +25% |
| EBITDA | DKK 52K | +118% |
| Net profit | DKK 5K | +102% |
| Total assets | DKK 557K | +71% |
| Equity | DKK -611K | +1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.252 | 15.569 | 14.571 | 14.064 | 13.570 | 12.514 | 10.640 | 8.949 | 7.495 | 6.377 | 3.301 | 1.271 | 1.583 |
| Staff expenses | -13.591 | -14.351 | -13.546 | -14.063 | -12.912 | -12.245 | -10.235 | -8.147 | -7.973 | -7.150 | -3.524 | -1.561 | -1.531 |
| EBITDA | 662 | 1.218 | 1.025 | 1 | 658 | 270 | 405 | 802 | -478 | -773 | -223 | -290 | 52 |
| Depreciation & amort. | -90 | -80 | -70 | -156 | -162 | -173 | -148 | -139 | -26 | -8 | -0 | -0 | -0 |
| EBIT | 571 | 1.138 | 954 | -155 | 495 | 97 | 257 | 664 | -505 | -781 | -223 | -290 | 52 |
| Net financials | -75 | -48 | -58 | -141 | -121 | -87 | -93 | -25 | -75 | 45 | -250 | -30 | -35 |
| Profit before tax | 496 | 1.090 | 896 | -180 | 374 | 11 | 164 | 638 | -579 | -736 | -473 | -320 | 18 |
| Tax | 134 | 278 | 214 | 58 | 84 | 4 | 37 | 141 | -127 | -142 | 3 | -69 | 13 |
| Net profit | 362 | 812 | 682 | -238 | 291 | 7 | 127 | 497 | -452 | -594 | -476 | -251 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.396 | 3.590 | 5.208 | 5.092 | 4.775 | 4.666 | 3.888 | 4.088 | 3.545 | 3.754 | 911 | 325 | 557 |
| Equity | 606 | 1.099 | 1.141 | 337 | 627 | 634 | 761 | 1.258 | 806 | 211 | -364 | -616 | -611 |
| Long-term debt | 0 | 0 | 500 | 500 | 450 | 250 | 450 | 290 | 656 | 669 | 679 | 701 | 722 |
| Short-term debt | 2.525 | 2.492 | 3.462 | 4.208 | 3.725 | 3.738 | 2.658 | 2.540 | 2.083 | 2.874 | 597 | 240 | 445 |
| Total debt | 2.765 | 2.492 | 3.962 | 4.708 | 4.075 | 3.988 | 3.108 | 2.830 | 2.739 | 3.543 | 1.276 | 940 | 1.168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LNI HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
XMIT HOLDING ApS | Company | 15.0% | 5.0% | 2011 |
BRORMAND HOLDING ApS | Company | 15.0% | 5.0% | 2011 |
L.R.H HOLDING ApS | Company | 15.0% | 5.0% | 2011 |
OAJ HOLDING ApS | Company | 15.0% | 5.0% | 2011 |
STC IT ApS | Company | 15.0% | 5.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Nielsen | Management | 0 companies |