| Revenue | DKK 2,1M | -34% |
| EBITDA | DKK -88K | -120% |
| Net profit | DKK -317K | -262% |
| Total assets | DKK 20,2M | -4% |
| Equity | DKK 13,8M | -2% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.399 | 7.952 | 8.280 | 6.922 | 6.697 | 5.459 | 6.051 | 4.964 | 4.958 | 3.907 | 3.615 | 3.176 | 2.091 |
| Staff expenses | -6.308 | -5.234 | -5.330 | -5.074 | -4.490 | -4.104 | -4.311 | -3.938 | -4.085 | -3.146 | -2.805 | -2.711 | -2.173 |
| EBITDA | 1.062 | 2.718 | 2.950 | 1.836 | 2.047 | 1.217 | 1.741 | 1.019 | 660 | 74 | 771 | 433 | -88 |
| Depreciation & amort. | -415 | -369 | -358 | -372 | -492 | -462 | -451 | -428 | -463 | -389 | -468 | -449 | -301 |
| EBIT | 647 | 2.349 | 2.592 | 1.464 | 1.555 | 755 | 1.290 | 591 | 197 | -315 | 303 | -17 | -388 |
| Net financials | -898 | -862 | -430 | -214 | -450 | -178 | -170 | -263 | -184 | -127 | -29 | -91 | -18 |
| Profit before tax | -96 | 1.487 | 2.162 | 1.250 | 1.105 | 577 | 1.120 | 328 | 13 | -442 | 274 | -107 | -407 |
| Tax | 77 | 379 | 536 | 302 | 221 | 133 | 249 | 85 | 3 | -113 | 81 | -20 | -89 |
| Net profit | -173 | 1.108 | 1.627 | 949 | 884 | 445 | 871 | 244 | 10 | -329 | 193 | -88 | -317 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.760 | 18.272 | 16.662 | 14.973 | 23.405 | 22.247 | 25.280 | 22.014 | 25.555 | 20.289 | 21.187 | 20.999 | 20.186 |
| Equity | 3.762 | 4.667 | 6.294 | 7.243 | 12.663 | 13.108 | 13.979 | 14.223 | 14.233 | 13.991 | 14.184 | 14.096 | 13.779 |
| Long-term debt | 2.482 | 2.108 | 1.673 | 0 | 3.097 | 2.748 | 2.395 | 3.609 | 3.540 | 140 | 221 | 389 | 300 |
| Short-term debt | 10.516 | 11.496 | 8.695 | 7.731 | 7.006 | 5.726 | 8.191 | 3.467 | 7.061 | 6.022 | 6.704 | 6.459 | 6.107 |
| Total debt | 12.998 | 13.604 | 10.368 | 7.731 | 10.104 | 8.474 | 10.585 | 7.077 | 10.601 | 6.161 | 6.925 | 6.847 | 6.407 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SARAH HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
BAMGO HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Holm | Management | 0 companies |
| Christian Nielsen Schmidt | Board of Directors | 0 companies |
| Ole Itzke | Board of Directors | 0 companies |
| Rasmus Holm | Board of Directors | 0 companies |
| Anne-Mette Itzke | Board of Directors | 0 companies |
| Bente Holm | Board of Directors | 0 companies |
| Jørgen Faurby Madsen | Board of Directors | 0 companies |
| Gert Petersen | Board of Directors | 0 companies |