| Revenue | DKK 4,9M | +39% |
| EBITDA | DKK 1,2M | +262% |
| Net profit | DKK 577K | +132% |
| Total assets | DKK 8,3M | +32% |
| Equity | DKK 447K | +444% |
| Employees | 9 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 345 | -622 | -1.278 | -867 | -590 | 557 | 989 | 950 | 1.459 | 1.761 | 3.565 | 4.948 |
| Staff expenses | -864 | -918 | -858 | -1.793 | -2.467 | -1.584 | -848 | -1.521 | -2.034 | -3.559 | -4.274 | -3.798 |
| EBITDA | -518 | -1.540 | -2.135 | -2.660 | -3.057 | -1.026 | 141 | -570 | -575 | -1.798 | -709 | 1.150 |
| Depreciation & amort. | -0 | -0 | -0 | -1.504 | -2.728 | -2.856 | -1.689 | -928 | -1.061 | -1.339 | -1.543 | -356 |
| EBIT | -518 | -1.540 | -2.135 | -4.163 | -5.785 | -3.882 | -1.548 | -1.498 | -1.636 | -3.138 | -2.252 | 794 |
| Net financials | -102 | -176 | -62 | -144 | -399 | -553 | -620 | -55 | -32 | -11 | -50 | -44 |
| Profit before tax | -621 | -1.716 | -2.197 | -4.307 | -6.185 | -4.435 | -2.169 | -1.553 | -1.667 | -3.149 | -2.302 | 751 |
| Tax | -155 | -435 | -561 | -971 | -1.348 | -975 | -482 | -405 | -418 | -776 | -513 | 174 |
| Net profit | -466 | -1.282 | -1.637 | -3.336 | -4.837 | -3.460 | -1.687 | -1.148 | -1.249 | -2.372 | -1.789 | 577 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.803 | 7.584 | 7.630 | 7.904 | 6.025 | 4.411 | 5.273 | 6.541 | 4.922 | 6.080 | 6.266 | 8.255 |
| Equity | 199 | 216 | 2.512 | -824 | -5.661 | -9.121 | -75 | -1.223 | -2.473 | -3.255 | -130 | 447 |
| Long-term debt | 2.097 | 2.614 | 0 | 0 | 7.837 | 10.212 | 1.149 | 2.590 | 2.737 | 3.271 | 1.990 | 2.405 |
| Short-term debt | 2.517 | 3.890 | 4.683 | 8.728 | 3.849 | 3.319 | 4.200 | 5.174 | 4.658 | 6.064 | 4.406 | 5.403 |
| Total debt | 4.614 | 6.504 | 4.683 | 8.728 | 11.686 | 13.532 | 5.348 | 7.764 | 7.395 | 9.335 | 6.396 | 7.808 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LC Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
AB Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LEBA HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
DAMGAARD COMPANY A/S | Company | 15.0% | 15.0% | 2023 |
Musceteers Holding A/S | Company | 10.0% | 10.0% | 2025 |
LMG CONSULTING ApS | Company | 5.0% | 5.0% | 2015 |
TENACITY ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Christiansen | Chief Executive Officer | 0 companies |
| Anders Baunsgaard | Management | 0 companies |
| Jesper Johansen | Board of Directors | 0 companies |
| Preben Damgaard Nielsen | Board of Directors | 0 companies |
| Lars Monrad-Gylling | Chairman | 0 companies |
| Max Sejbæk | Chairman | 0 companies |
| Per Henrik Karlsson | Board of Directors | 0 companies |
| Lars Romedahl | Board of Directors | 0 companies |