| Revenue | DKK 4,8M | -23% |
| EBITDA | DKK 155K | -77% |
| Net profit | DKK 49K | -57% |
| Total assets | DKK 36M | +78% |
| Equity | DKK 2,5M | +2% |
| Employees | 10 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.332 | 5.216 | 7.430 | 8.273 | 9.333 | 282 | 3.513 | 4.664 | 6.227 | 4.775 |
| Staff expenses | -7.360 | -3.073 | -3.685 | -4.043 | -4.654 | -2.732 | -2.848 | -6.094 | -5.289 | -3.639 |
| EBITDA | -1.568 | 2.143 | 3.745 | 4.230 | 4.679 | -2.450 | 665 | -1.523 | 668 | 155 |
| Depreciation & amort. | -1.115 | -107 | -108 | -107 | -102 | -96 | -98 | -96 | -96 | -96 |
| EBIT | -2.683 | 2.036 | 3.637 | 4.123 | 4.577 | -2.546 | 567 | -1.619 | 572 | 59 |
| Net financials | -285 | -36 | -26 | -72 | -615 | 230 | -129 | 160 | -414 | 5 |
| Profit before tax | -2.968 | 2.000 | 3.611 | 4.051 | 3.962 | -2.316 | 438 | -1.459 | 158 | 64 |
| Tax | -637 | 445 | 795 | 892 | 877 | -510 | 93 | -319 | 43 | 15 |
| Net profit | -2.331 | 1.555 | 2.816 | 3.159 | 3.085 | -1.806 | 345 | -1.140 | 115 | 49 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.998 | 12.898 | 18.616 | 24.323 | 24.320 | 14.520 | 20.807 | 26.971 | 20.252 | 35.958 |
| Equity | 669 | 2.224 | 5.040 | 6.899 | 7.984 | 3.178 | 3.523 | 2.383 | 2.498 | 2.547 |
| Long-term debt | 0 | 0 | 0 | 0 | 236 | 387 | 371 | 383 | 395 | 407 |
| Short-term debt | 7.329 | 10.674 | 13.576 | 17.356 | 15.968 | 10.752 | 16.639 | 24.191 | 17.216 | 32.834 |
| Total debt | 7.329 | 10.674 | 13.576 | 17.356 | 16.204 | 11.139 | 17.010 | 24.574 | 17.611 | 33.241 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SDK FREJA A/S | Company | 100.0% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Jespersen | Chief Executive Officer | 0 companies |
| Henrik Klausen | Board of Directors | 0 companies |
| Søren Jan Gran Hansen | Chairman | 0 companies |
| Jesper Mikkelsen Heilbuth | Board of Directors | 0 companies |
| Torben Østergaard Nielsen | Chairman | 0 companies |