| Revenue | DKK 1,3M | +35% |
| EBITDA | DKK 153K | +555% |
| Net profit | DKK 108K | +274% |
| Total assets | DKK 1M | +18% |
| Equity | DKK -160K | +40% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 688 | 418 | 417 | — | 342 | 360 | 533 | 298 | 314 | 310 | 718 | 932 | 1.261 |
| Staff expenses | -419 | -429 | -416 | -410 | -412 | -410 | -455 | -441 | -441 | -429 | -635 | -653 | -657 |
| EBITDA | 269 | -11 | 1 | -84 | -70 | -51 | 53 | -173 | -148 | -133 | -40 | -34 | 153 |
| Depreciation & amort. | 10 | 10 | -10 | -10 | -0 | -10 | -4 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 259 | -21 | -9 | -94 | -70 | -61 | 48 | -173 | -148 | -133 | -40 | -34 | 153 |
| Net financials | -0 | -0 | -2 | -0 | -0 | -0 | 22 | -0 | -1 | -1 | -14 | -28 | -46 |
| Profit before tax | 259 | -21 | -10 | -94 | -70 | -61 | 71 | -173 | -148 | -134 | -54 | -62 | 108 |
| Tax | 66 | -5 | -2 | -21 | -0 | -0 | 15 | 13 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 194 | -16 | -8 | -73 | -70 | -61 | 56 | -187 | -148 | -134 | -54 | -62 | 108 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 759 | 989 | 829 | 733 | 919 | 746 | 754 | 638 | 541 | 397 | 457 | 883 | 1.042 |
| Equity | 489 | 473 | 464 | 391 | 321 | 261 | 316 | 130 | -18 | -152 | -206 | -268 | -160 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 10 | 10 | 468 | 415 | 589 |
| Short-term debt | 270 | 516 | 364 | 342 | 598 | 485 | 429 | 499 | 549 | 539 | 194 | 736 | 612 |
| Total debt | 270 | 516 | 364 | 342 | 598 | 485 | 438 | 508 | 559 | 549 | 662 | 1.151 | 1.201 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Horn Frederiksen | Management | 0 companies |