| Revenue | DKK 15,6M | +34% |
| EBITDA | DKK 2,8M | +340% |
| Net profit | DKK 1M | +134% |
| Total assets | DKK 31,2M | +11% |
| Equity | DKK 7,3M | +16% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.198 | 3.192 | 4.039 | 5.322 | 5.988 | 6.762 | 6.814 | 10.055 | 10.613 | 9.078 | 12.418 | 13.816 | 11.586 | 15.553 |
| Staff expenses | -1.591 | -1.949 | -3.396 | -4.632 | -5.821 | -5.731 | -6.318 | -6.569 | -6.260 | -7.475 | -8.643 | -9.665 | -12.742 | -12.262 |
| EBITDA | 607 | 1.243 | 643 | 690 | 167 | 1.031 | 495 | 3.486 | 4.353 | 1.603 | 3.775 | 4.151 | -1.156 | 2.769 |
| Depreciation & amort. | -172 | -168 | -213 | -268 | -362 | -296 | -282 | -339 | -767 | -685 | -1.067 | -1.128 | -897 | -1.105 |
| EBIT | 435 | 1.075 | 430 | 422 | -195 | 735 | 214 | 3.147 | 3.586 | 919 | 2.708 | 3.023 | -2.053 | 1.664 |
| Net financials | -121 | -147 | -169 | -335 | -253 | -286 | -211 | -289 | -659 | -399 | -446 | 368 | -1.002 | -636 |
| Profit before tax | 314 | 928 | 261 | 87 | -448 | 449 | 2 | 2.858 | 2.927 | 520 | 2.262 | 3.391 | -3.055 | 1.028 |
| Tax | 78 | 222 | 123 | 31 | -91 | 110 | 9 | 640 | 575 | 150 | 507 | 757 | -31 | -0 |
| Net profit | 236 | 706 | 138 | 56 | -357 | 339 | -7 | 2.218 | 2.352 | 369 | 1.755 | 2.634 | -3.023 | 1.028 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.850 | 5.939 | 5.909 | 7.063 | 8.715 | 11.422 | 15.266 | 20.260 | 23.209 | 26.368 | 27.744 | 28.002 | 28.119 | 31.175 |
| Equity | 719 | 1.328 | 1.116 | 1.073 | 2.580 | 2.920 | 2.833 | 4.907 | 7.259 | 6.770 | 7.273 | 9.657 | 6.283 | 7.311 |
| Long-term debt | 370 | 238 | 163 | 1.081 | 497 | 0 | 0 | 441 | 6.303 | 6.902 | 6.254 | 6.874 | 7.421 | 6.780 |
| Short-term debt | 2.618 | 4.247 | 4.554 | 4.873 | 5.638 | 8.502 | 12.424 | 14.910 | 9.647 | 12.145 | 13.665 | 10.889 | 14.015 | 16.584 |
| Total debt | 2.989 | 4.485 | 4.716 | 5.954 | 6.135 | 8.502 | 12.424 | 15.351 | 15.950 | 19.047 | 19.919 | 17.764 | 21.435 | 23.364 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NIZE EQUIPMENT HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Individual | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Nikolajsen | Chief Executive Officer | 0 companies |