| Revenue | DKK 625K | +89% |
| EBITDA | DKK -83K | +85% |
| Net profit | DKK -83K | +87% |
| Total assets | DKK 586K | +39% |
| Equity | DKK -66K | -498% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.263 | 2.078 | 1.901 | 4.228 | 3.167 | 4.606 | 2.293 | 902 | 567 | 1.350 | 422 | 331 | 625 |
| Staff expenses | -1.154 | -1.988 | -2.112 | -1.668 | -1.451 | -1.044 | -657 | -665 | -882 | -900 | -872 | -877 | -708 |
| EBITDA | 2.109 | 90 | -210 | 2.560 | 1.716 | 3.562 | 1.637 | 237 | -315 | 450 | -450 | -546 | -83 |
| Depreciation & amort. | -207 | -209 | -216 | -223 | -223 | -17 | -17 | -15 | -76 | -5 | -0 | -0 | -0 |
| EBIT | 1.902 | -118 | -426 | 2.338 | 1.493 | 3.545 | 1.620 | 222 | -391 | 445 | -450 | -546 | -83 |
| Net financials | -46 | -7 | -24 | -24 | -5 | -6 | 54 | -1.190 | -0 | -8 | -9 | 3 | -0 |
| Profit before tax | 1.856 | -125 | -451 | 2.314 | 1.490 | 3.627 | 1.674 | -967 | -391 | 437 | -458 | -543 | -83 |
| Tax | 482 | -0 | -0 | 403 | 330 | 799 | 370 | -213 | -186 | -73 | -99 | 99 | -0 |
| Net profit | 1.374 | -125 | -451 | 1.910 | 1.160 | 2.828 | 1.304 | -754 | -206 | 510 | -359 | -642 | -83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.184 | 2.347 | 1.984 | 4.210 | 2.481 | 5.051 | 5.824 | 1.847 | 1.463 | 1.370 | 1.188 | 423 | 586 |
| Equity | 1.384 | 1.259 | 808 | 2.719 | 1.879 | 4.207 | 4.510 | 714 | 508 | 1.018 | 659 | 17 | -66 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.799 | 1.087 | 1.176 | 1.491 | 603 | 845 | 1.303 | 1.116 | 862 | 351 | 529 | 406 | 653 |
| Total debt | 1.799 | 1.087 | 1.176 | 1.491 | 603 | 845 | 1.303 | 1.132 | 862 | 351 | 529 | 406 | 653 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
LL Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
BS Management | Management | 2011 | — | — |
MW Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LEONHARD HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Spandet-Møller | Chief Executive Officer | 0 companies |
| Lise Leonhard Hjorth | Chief Executive Officer | 0 companies |
| Brian Scott Kahl | Management | 0 companies |
| Majbrit Weidemann | Chief Executive Officer | 0 companies |
| Jackie Phillip Michelsen | Chairman | 0 companies |