| Revenue | DKK 754K | -34% |
| EBITDA | DKK 249K | -32% |
| Net profit | DKK 65K | -58% |
| Total assets | DKK 2,4M | +8% |
| Equity | DKK 28K | +178% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -107 | -236 | -167 | 37 | 525 | 104 | 629 | 892 | 817 | 1.030 | 811 | 947 | 1.140 | 754 |
| Staff expenses | -77 | -660 | -230 | -466 | -699 | -386 | -1.095 | -1.126 | -1.020 | -679 | -806 | -776 | -772 | -505 |
| EBITDA | -183 | -897 | -397 | -429 | -174 | -282 | -466 | -234 | -203 | 351 | 5 | 171 | 368 | 249 |
| Depreciation & amort. | -0 | -186 | -381 | -470 | -497 | -173 | -522 | -526 | -526 | -557 | -155 | -170 | -170 | -113 |
| EBIT | -183 | -1.082 | -778 | -899 | -671 | -455 | -988 | -760 | -729 | -207 | -150 | 1 | 198 | 136 |
| Net financials | -83 | -148 | -142 | -176 | -104 | -26 | -92 | -94 | -100 | 2.181 | -17 | -31 | -32 | -19 |
| Profit before tax | -267 | -1.231 | -919 | -1.075 | -776 | -482 | -1.080 | -854 | -829 | 1.974 | -167 | -30 | 166 | 117 |
| Tax | -54 | -363 | -233 | -249 | -171 | -170 | -241 | -116 | -70 | 302 | -142 | -6 | 10 | 53 |
| Net profit | -213 | -868 | -686 | -825 | -605 | -311 | -839 | -738 | -759 | 1.672 | -25 | -24 | 156 | 65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.229 | 3.598 | 4.475 | 4.615 | 4.369 | 4.306 | 3.649 | 3.134 | 2.651 | 2.189 | 2.031 | 2.277 | 2.211 | 2.386 |
| Equity | -205 | -1.073 | 1.240 | 415 | 810 | 498 | -341 | -1.079 | -1.838 | -143 | -168 | -192 | -36 | 28 |
| Long-term debt | 320 | 857 | 856 | 856 | 856 | 843 | 1.106 | 1.106 | 1.177 | 35 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.856 | 3.469 | 1.960 | 3.047 | 2.456 | 2.815 | 2.840 | 3.107 | 3.313 | 2.041 | 2.081 | 2.357 | 2.125 | 2.183 |
| Total debt | 2.176 | 4.326 | 2.816 | 3.903 | 3.312 | 3.658 | 3.946 | 4.213 | 4.489 | 2.076 | 2.081 | 2.357 | 2.125 | 2.183 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LØ Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KUNSTSTOF HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
LASSE ØST HOLDING ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Øst Petersen | Management | 0 companies |
| Stig Hans Lausten | Chairman | 0 companies |
| Anders Borg | Board of Directors | 0 companies |