| Revenue | DKK 2,1M | +2% |
| EBITDA | DKK 596K | -45% |
| Net profit | DKK 570K | +277% |
| Total assets | DKK 1M | +54% |
| Equity | DKK 457K | +504% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.685 | 2.330 | 2.662 | — | 3.566 | 3.508 | 2.055 | 2.090 |
| Staff expenses | -1.141 | -635 | -923 | -0 | -3.290 | -3.817 | -973 | -1.494 |
| EBITDA | -534 | 272 | 105 | 0 | 277 | -309 | 1.082 | 596 |
| Depreciation & amort. | -22 | -24 | -33 | -0 | -152 | -228 | -670 | -0 |
| EBIT | -556 | 248 | 72 | 0 | 125 | -537 | 412 | 596 |
| Net financials | -17 | -25 | -30 | 0 | -3 | -89 | -33 | -26 |
| Profit before tax | -573 | 223 | 42 | 0 | 83 | -626 | 379 | 570 |
| Tax | -11 | -74 | 8 | -0 | -2 | -190 | 228 | -0 |
| Net profit | -562 | 297 | 34 | 0 | 84 | -436 | 151 | 570 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 308 | 360 | 615 | 0 | 1.853 | 1.367 | 657 | 1.008 |
| Equity | -396 | -99 | -65 | 0 | 171 | -264 | -113 | 457 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 704 | 459 | 680 | 0 | 1.681 | 1.631 | 770 | 551 |
| Total debt | 704 | 459 | 680 | 0 | 1.681 | 1.631 | 770 | 551 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Wikke Holding IVS | Company | 25.0% | 25.0% | 2016 |
Grønnerup Studio ApS | Company | 50.0% | 50.0% | 2018 |
Badsberg Holding IVS | Company | 33.3% | 33.3% | 2016 |
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 | |
Werkt Group ApS | Company | 100.0% | 100.0% | 2019 |
0505 ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Grønnerup Johannesen | Management | 0 companies |
| Jacob Tøjner | Chairman | 0 companies |
| Tobias Mürsch | Board of Directors | 0 companies |