| Revenue | DKK 4,8M | +3% |
| EBITDA | DKK -3K | +98% |
| Net profit | DKK -66K | +54% |
| Total assets | DKK 2,4M | +19% |
| Equity | DKK 827K | -21% |
| Employees | 34 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.057 | 3.565 | 3.945 | 3.914 | 4.227 | 3.707 | 2.613 | 3.250 | 1.946 | 5.217 | 5.715 | 4.698 | 4.821 |
| Staff expenses | -2.958 | -3.362 | -3.692 | -3.672 | -3.805 | -3.302 | -2.422 | -2.884 | -2.175 | -4.292 | -5.056 | -4.820 | -4.824 |
| EBITDA | 99 | 203 | 254 | 242 | 423 | 405 | 191 | 366 | -228 | 925 | 660 | -122 | -3 |
| Depreciation & amort. | -115 | -115 | -115 | -55 | -30 | -50 | -60 | -38 | -59 | -59 | -59 | -50 | -0 |
| EBIT | -16 | 88 | 138 | 187 | 393 | 355 | 130 | 328 | -287 | 866 | 601 | -172 | -3 |
| Net financials | -23 | -34 | -6 | -15 | -15 | -8 | -20 | -18 | -27 | -17 | -22 | -7 | -61 |
| Profit before tax | -39 | 53 | 133 | 172 | 378 | 347 | 111 | 310 | -314 | 849 | 579 | -179 | -64 |
| Tax | -6 | 17 | 27 | 63 | 81 | 74 | 42 | 72 | -61 | 190 | 146 | -37 | 2 |
| Net profit | -33 | 37 | 106 | 109 | 297 | 273 | 69 | 238 | -253 | 658 | 433 | -142 | -66 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.175 | 1.110 | 1.151 | 1.271 | 1.409 | 1.751 | 1.294 | 1.834 | 1.236 | 2.894 | 2.758 | 2.020 | 2.404 |
| Equity | 313 | 349 | 305 | 294 | 592 | 865 | 784 | 1.022 | 469 | 1.127 | 1.335 | 1.043 | 827 |
| Long-term debt | 176 | 67 | 19 | 0 | 0 | 0 | 0 | 0 | 55 | 37 | 20 | 0 | 0 |
| Short-term debt | 672 | 679 | 828 | 964 | 817 | 886 | 501 | 805 | 712 | 1.730 | 1.403 | 977 | 1.577 |
| Total debt | 848 | 746 | 846 | 964 | 817 | 886 | 501 | 805 | 767 | 1.767 | 1.423 | 977 | 1.577 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Management | Management | 2008 | — | — |
NT Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TRING CHRISTENSEN HOLDING ApS | Company | 33.3% | 33.3% | 2008 |
SCHULTZ-PETERSEN HOLDING ApS | Company | 33.3% | 33.3% | 2008 |
LARGE HOLDING ApS | Company | 33.3% | 33.3% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Gylling Enevoldsen | Management | 0 companies |
| Nikolaj Tring Christensen | Management | 0 companies |
| Martin Forsberg Schultz-Petersen | Chairman | 0 companies |