| Revenue | DKK 8M | -11% |
| EBITDA | DKK 1,3M | -50% |
| Net profit | DKK 139K | -89% |
| Total assets | DKK 20,8M | -45% |
| Equity | DKK 3,7M | -2% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.521 | 5.653 | 6.694 | 8.922 | 7.952 |
| Staff expenses | -3.426 | -4.175 | -5.731 | -6.392 | -6.685 |
| EBITDA | 1.094 | 1.478 | 941 | 2.530 | 1.267 |
| Depreciation & amort. | -0 | -0 | -8 | -15 | -130 |
| EBIT | 1.094 | 1.478 | 933 | 2.515 | 1.137 |
| Net financials | -51 | -206 | -481 | -827 | -881 |
| Profit before tax | 1.044 | 1.271 | 452 | 1.688 | 256 |
| Tax | 243 | 293 | 135 | 455 | 117 |
| Net profit | 801 | 978 | 316 | 1.233 | 139 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.170 | 16.165 | 18.649 | 37.746 | 20.783 |
| Equity | 1.694 | 2.542 | 2.678 | 3.791 | 3.730 |
| Long-term debt | 244 | 1.444 | 2.348 | 2.348 | 2.039 |
| Short-term debt | 7.209 | 12.164 | 13.600 | 31.584 | 14.953 |
| Total debt | 7.453 | 13.608 | 15.948 | 33.932 | 16.991 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
LN Management | Management | 2019 |
MC Founder | Founder | 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2019 | |
| Board of Directors | 2023 | |
| Board of Directors | 2021 | |
| Former (3) | ||
| Board of Directors | 2016 – 2019 | |
| Board of Directors | 2010 – 2016 | |
| Chairman | 2019 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Nicolaj Hørlyck | Management | 0 companies |
| Morten Casper Henriksen | Founder | 0 companies |
| Søren Jelstrup Christophersen | Board of Directors | 0 companies |
| Bent Kristensen | Chairman | 0 companies |
| Lars Ulrik Mortensen | Board of Directors | 0 companies |
| Torben Johannes Hansen | Board of Directors | 0 companies |
| Anette Hørlyck | Board of Directors | 0 companies |
| Anne Chalotte Rehder Gyldenvang | Chairman | 0 companies |