| Revenue | DKK 10,5M | +33% |
| EBITDA | DKK 1,6M | +195% |
| Net profit | DKK 833K | +1025% |
| Total assets | DKK 12,8M | +18% |
| Equity | DKK 5,2M | +19% |
| Employees | 20 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.546 | 12.941 | 20.457 | 14.278 | 6.849 | 5.696 | 6.798 | 7.963 | 7.612 | 7.242 | 7.929 | 10.546 |
| Staff expenses | -3.989 | -3.735 | -4.400 | -4.839 | -5.347 | -5.361 | -5.047 | -5.751 | -6.588 | -6.319 | -7.398 | -8.980 |
| EBITDA | -1.505 | 934 | 1.273 | 1.194 | 1.502 | 335 | 1.737 | 2.165 | 1.025 | 923 | 531 | 1.565 |
| Depreciation & amort. | -468 | -334 | -480 | -320 | -599 | -185 | -455 | -444 | -352 | -272 | -231 | -215 |
| EBIT | -1.972 | 600 | 793 | 874 | 903 | 150 | 1.282 | 1.720 | 673 | 651 | 299 | 1.351 |
| Net financials | -202 | -252 | -256 | -249 | -200 | -208 | -211 | -179 | -194 | -98 | -196 | -272 |
| Profit before tax | -2.175 | 348 | 537 | 625 | 703 | -58 | 1.071 | 1.542 | 479 | 553 | 103 | 1.078 |
| Tax | -44 | -0 | -0 | 88 | 172 | -14 | 244 | 348 | 112 | 157 | 29 | 246 |
| Net profit | -2.130 | 348 | 537 | 537 | 531 | -44 | 827 | 1.193 | 368 | 395 | 74 | 833 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.508 | 7.096 | 8.569 | 7.772 | 9.443 | 9.567 | 11.225 | 10.695 | 12.066 | 10.552 | 10.821 | 12.804 |
| Equity | 1.027 | 1.375 | 1.912 | 2.299 | 2.731 | 2.587 | 3.314 | 4.397 | 4.464 | 4.559 | 4.333 | 5.166 |
| Long-term debt | 1.105 | 990 | 934 | 1.725 | 1.584 | 1.355 | 1.979 | 1.642 | 2.368 | 2.131 | 1.961 | 2.606 |
| Short-term debt | 4.376 | 4.731 | 5.722 | 3.713 | 5.115 | 5.625 | 5.866 | 4.398 | 4.836 | 3.469 | 4.234 | 4.311 |
| Total debt | 5.481 | 5.721 | 6.656 | 5.438 | 6.698 | 6.980 | 7.845 | 6.041 | 7.204 | 5.600 | 6.196 | 6.917 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PIST Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Teigen | Management | 0 companies |