| Revenue | DKK 5,5M | -12% |
| EBITDA | DKK 353K | -81% |
| Net profit | DKK 313K | -77% |
| Total assets | DKK 4,4M | -8% |
| Equity | DKK 3,9M | +9% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.792 | 2.609 | 4.202 | 3.582 | 4.303 | 4.426 | 3.990 | 3.792 | 1.919 | 4.068 | 5.543 | 6.276 | 5.521 |
| Staff expenses | -1.411 | -709 | -1.799 | -1.834 | -1.895 | -2.326 | -2.003 | -2.172 | -1.485 | -3.499 | -4.090 | -4.428 | -5.125 |
| EBITDA | 1.382 | 1.900 | 2.315 | 1.749 | 2.394 | 2.068 | 1.988 | 1.619 | 434 | 569 | 1.453 | 1.848 | 353 |
| Depreciation & amort. | -180 | -137 | -189 | -268 | -367 | -416 | -387 | -391 | -352 | -273 | -284 | -257 | -195 |
| EBIT | 1.202 | 1.763 | 2.127 | 1.481 | 2.027 | 1.652 | 1.601 | 1.229 | 82 | 296 | 1.169 | 1.591 | 158 |
| Net financials | 22 | 39 | 14 | 19 | 25 | 13 | 37 | 102 | 51 | -4 | 14 | 139 | 206 |
| Profit before tax | 1.224 | 1.801 | 2.140 | 1.500 | 2.052 | 1.665 | 1.641 | 1.331 | 133 | 292 | 1.183 | 1.730 | 364 |
| Tax | 313 | 445 | 557 | 327 | 454 | 371 | 363 | 311 | 11 | 64 | 260 | 381 | 51 |
| Net profit | 911 | 1.356 | 1.584 | 1.173 | 1.597 | 1.294 | 1.278 | 1.020 | 122 | 227 | 923 | 1.349 | 313 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.597 | 3.048 | 3.186 | 2.861 | 3.521 | 3.096 | 3.170 | 3.010 | 1.585 | 2.229 | 3.149 | 4.744 | 4.365 |
| Equity | 1.596 | 2.052 | 2.335 | 2.009 | 2.506 | 2.200 | 2.178 | 1.948 | 1.070 | 1.297 | 2.220 | 3.569 | 3.883 |
| Long-term debt | 163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 988 | 973 | 811 | 811 | 968 | 880 | 942 | 1.012 | 505 | 932 | 929 | 1.175 | 483 |
| Total debt | 988 | 973 | 811 | 811 | 968 | 880 | 942 | 1.012 | 505 | 932 | 929 | 1.175 | 483 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI Management | Management | 2013 | — | — |
LN Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
E-BUS HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Lisbet Iversen | Management | 0 companies |
| Leo Noel Iversen | Management | 0 companies |