| Revenue | DKK 28,6M | +7% |
| EBITDA | DKK 7,9M | -1% |
| Net profit | DKK -314K | -230% |
| Total assets | DKK 26,2M | +16% |
| Equity | DKK -787K | -66% |
| Employees | 52 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.400 | 1.799 | 1.496 | 2.058 | 2.697 | 6.688 | 10.010 | 19.915 | 14.203 | 15.102 | 24.795 | 26.570 | 28.561 |
| Staff expenses | -1.597 | -1.636 | -1.444 | -2.246 | -1.804 | -11.518 | -18.856 | -14.828 | -8.502 | -9.123 | -17.988 | -18.604 | -20.681 |
| EBITDA | -197 | 163 | 52 | -188 | 893 | -4.830 | -8.846 | 5.088 | 5.702 | 5.980 | 6.807 | 7.966 | 7.880 |
| Depreciation & amort. | -25 | -32 | -17 | -4 | -0 | -1.066 | -1.098 | -3.293 | -4.380 | -5.514 | -5.816 | -5.907 | -6.272 |
| EBIT | -222 | 132 | 35 | -192 | 893 | -5.896 | -9.944 | 1.794 | 1.322 | 466 | 991 | 2.060 | 1.609 |
| Net financials | -2 | -0 | -1 | 2 | 4 | -66 | -87 | -2.040 | -1.253 | -2.206 | -1.309 | -1.817 | -1.923 |
| Profit before tax | -224 | 133 | 36 | -190 | 897 | -5.962 | -10.032 | -246 | 69 | -1.740 | -318 | 242 | -314 |
| Tax | -54 | 33 | 9 | -41 | 199 | -1.301 | -1.658 | -641 | 1.935 | -0 | -0 | -0 | -0 |
| Net profit | -170 | 100 | 27 | -150 | 698 | -4.661 | -8.374 | 395 | -1.866 | -1.740 | -318 | 242 | -314 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 492 | 598 | 758 | 706 | 11.918 | 18.692 | 15.680 | 18.728 | 24.342 | 25.618 | 20.609 | 22.648 | 26.160 |
| Equity | 125 | 225 | 252 | 102 | 8.300 | 11.140 | 1.766 | 985 | -881 | -2.561 | -716 | -473 | -787 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 3.073 | 5.787 | 4.394 | 3.360 | 3.515 | 3.972 | 3.907 |
| Short-term debt | 367 | 374 | 507 | 603 | 3.093 | 7.189 | 10.842 | 11.956 | 20.829 | 24.820 | 17.810 | 19.150 | 23.041 |
| Total debt | 367 | 374 | 507 | 603 | 3.093 | 7.189 | 13.914 | 17.743 | 25.223 | 28.179 | 21.325 | 23.121 | 26.948 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
LP Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LPWK HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
SPUNKIS HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
SOLAR A/S | Company | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Nielsen | Chief Executive Officer | 0 companies |
| Luis Peter Wahl Knudsen | Management | 0 companies |
| Ulrich Liedtke | Board of Directors | 0 companies |
| Peter Christian Mægbæk Madsen | Board of Directors | 0 companies |
| Camilla Ley Valentin | Board of Directors | 0 companies |
| Frank Lyhne Hansen | Board of Directors | 0 companies |
| Hans Anders Ingvar Jakobsson | Board of Directors | 0 companies |
| Kim Grud Hansen | Chairman | 0 companies |