| Revenue | DKK 3,7M | -19% |
| EBITDA | DKK -251K | -157% |
| Net profit | DKK -131K | -171% |
| Total assets | DKK 2,4M | -8% |
| Equity | DKK 1,4M | +21% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.197 | 3.636 | 3.208 | 3.380 | 3.539 | 3.855 | 3.349 | 4.182 | 3.099 | 2.519 | 4.249 | 4.614 | 4.566 | 3.705 |
| Staff expenses | -2.519 | -3.096 | -3.001 | -3.197 | -3.063 | -2.981 | -2.836 | -3.754 | -3.100 | -2.675 | -3.578 | -4.030 | -4.123 | -3.957 |
| EBITDA | 678 | 540 | 206 | 183 | 476 | 874 | 513 | 428 | -1 | -156 | 671 | 584 | 443 | -251 |
| Depreciation & amort. | 0 | -16 | -69 | -141 | -232 | -258 | -291 | -350 | -430 | -269 | -259 | -180 | -152 | -79 |
| EBIT | 678 | 524 | 137 | 43 | 244 | 616 | 222 | 78 | -431 | -425 | 412 | 403 | 291 | -330 |
| Net financials | -32 | -8 | -10 | -14 | -30 | -19 | -18 | -25 | -14 | -11 | 3 | 11 | -52 | 187 |
| Profit before tax | 646 | 516 | 127 | 28 | 215 | 597 | 204 | 53 | -446 | -436 | 415 | 414 | 239 | -143 |
| Tax | 162 | 128 | 32 | 5 | 48 | 131 | 46 | 14 | -75 | -0 | -0 | 60 | 54 | -12 |
| Net profit | 484 | 388 | 95 | 24 | 167 | 466 | 159 | 39 | -371 | -436 | 415 | 354 | 184 | -131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.362 | 1.348 | 1.298 | 1.690 | 2.079 | 2.003 | 2.070 | 2.074 | 1.257 | 1.653 | 2.171 | 2.385 | 2.585 | 2.381 |
| Equity | 164 | 552 | 297 | 320 | 487 | 953 | 712 | 601 | 644 | 208 | 623 | 978 | 1.162 | 1.410 |
| Long-term debt | 162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113 | 0 | 57 | 64 | 0 |
| Short-term debt | 1.036 | 793 | 965 | 1.330 | 1.539 | 994 | 1.297 | 1.399 | 613 | 1.332 | 1.548 | 1.348 | 1.359 | 971 |
| Total debt | 1.198 | 793 | 965 | 1.330 | 1.539 | 994 | 1.297 | 1.399 | 613 | 1.445 | 1.548 | 1.404 | 1.423 | 971 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Management | Management | 2011 | — | — |
ML Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mads Lindgaard Brix Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Helmuth Larsen | Management | 0 companies |
| Mads Lindgaard Brix | Management | 0 companies |