| Revenue | DKK 1,1M | +26% |
| EBITDA | DKK 253K | +19% |
| Net profit | DKK -50K | -236% |
| Total assets | DKK 1,2M | +7% |
| Equity | DKK 281K | -15% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.092 | 1.163 | 1.667 | 862 | 645 | 644 | 926 | 603 | 858 | 1.084 |
| Staff expenses | -610 | -818 | -932 | -309 | -317 | -104 | -0 | -0 | -0 | -0 |
| EBITDA | 287 | -126 | 309 | 202 | 67 | 330 | 341 | 246 | 214 | 253 |
| Depreciation & amort. | -178 | -136 | -268 | -220 | -293 | -242 | -222 | -121 | -146 | -240 |
| EBIT | 110 | -262 | 41 | -17 | -225 | 88 | 119 | 125 | 67 | 13 |
| Net financials | -102 | -154 | -124 | -74 | -87 | -83 | -99 | -53 | -0 | -74 |
| Profit before tax | 7 | -417 | -82 | -92 | -312 | 5 | 20 | 71 | 67 | -61 |
| Tax | 2 | -96 | -24 | -4 | -51 | 1 | 4 | 7 | 31 | -11 |
| Net profit | 5 | -321 | -58 | -88 | -261 | 5 | 15 | 64 | 36 | -50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.114 | 1.113 | 1.020 | 918 | 749 | 726 | 620 | 537 | 1.092 | 1.173 |
| Equity | 84 | 114 | 56 | -32 | 31 | 35 | 51 | 294 | 330 | 281 |
| Long-term debt | 427 | 556 | 484 | 384 | 299 | 326 | 171 | 0 | 0 | 0 |
| Short-term debt | 599 | 536 | 598 | 687 | 591 | 536 | 398 | 243 | 762 | 892 |
| Total debt | 1.027 | 1.092 | 1.082 | 1.071 | 890 | 862 | 569 | 243 | 762 | 892 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI Management | Management | 2010 | — | — |
HM Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
Lars Krogh Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 15.0% | 15.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2013 | |
Etraders ApS | Company | 25.0% | 25.0% | 2019 |
Joy Holding ApS | Company | 25.0% | 25.0% | 2022 |
| Individual | 66.7% | 66.7% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ibsen Elbæk | Management | 0 companies |
| Henrik Mansfeldt Witt | Management | 0 companies |