| Revenue | DKK 2,1M | +5% |
| EBITDA | DKK 75K | +8% |
| Net profit | DKK 5K | +8% |
| Total assets | DKK 1M | +61% |
| Equity | DKK 318K | +2% |
| Employees | 11 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.416 | 1.348 | 1.811 | 1.865 | 2.203 | 1.577 | 1.973 | 2.012 | 2.046 | 2.148 |
| Staff expenses | -1.079 | -1.097 | -1.387 | -1.393 | -1.367 | -1.517 | -1.784 | -1.896 | -1.976 | -2.063 |
| EBITDA | 337 | 251 | 424 | 471 | 836 | 59 | 189 | 116 | 69 | 75 |
| Depreciation & amort. | -44 | -82 | -95 | -78 | -38 | -44 | -54 | -51 | -51 | -51 |
| EBIT | 293 | 169 | 330 | 393 | 799 | 15 | 134 | 65 | 18 | 24 |
| Net financials | 0 | -10 | -8 | -10 | -12 | -8 | -19 | -25 | -13 | -17 |
| Profit before tax | 274 | 158 | 322 | 383 | 787 | 7 | 115 | 40 | 6 | 7 |
| Tax | 61 | 35 | 77 | 99 | 165 | -9 | 23 | 9 | 1 | 2 |
| Net profit | 213 | 123 | 244 | 284 | 622 | 16 | 93 | 31 | 4 | 5 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 826 | 724 | 1.085 | 1.418 | 1.331 | 872 | 1.739 | 1.399 | 640 | 1.028 |
| Equity | 313 | 337 | 475 | 651 | 723 | 186 | 278 | 309 | 314 | 318 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 509 | 387 | 610 | 756 | 601 | 681 | 1.458 | 1.090 | 327 | 710 |
| Total debt | 509 | 387 | 610 | 756 | 601 | 681 | 1.458 | 1.090 | 327 | 710 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2015 | — | — |
FN Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LN Holding Kolding ApS | Company | 50.0% | 50.0% | 2020 |
FLW Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Levente Nyitrai | Management | 0 companies |
| Frantz Nicolas Llorente Weidemann | Management | 0 companies |