| Revenue | DKK 112K | -86% |
| EBITDA | DKK -290K | -176% |
| Net profit | DKK -528K | -1342% |
| Total assets | DKK 5,1M | -20% |
| Equity | DKK -341K | -282% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 72 | 241 | 362 | 343 | 363 | 933 | 556 | 585 | 782 | 112 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -570 | -100 | -400 | -403 | -401 |
| EBITDA | 72 | 241 | 362 | 343 | 363 | 363 | 456 | 185 | 379 | -290 |
| Depreciation & amort. | -37 | -71 | -71 | -95 | -99 | -108 | -158 | -167 | -126 | -79 |
| EBIT | 35 | 170 | 290 | 248 | 265 | 255 | 297 | 18 | 253 | -369 |
| Net financials | -98 | -155 | -163 | -246 | -147 | -208 | -122 | -196 | -300 | -306 |
| Profit before tax | -63 | 15 | 127 | 3 | 118 | 47 | 175 | -178 | -46 | -675 |
| Tax | -14 | 3 | 28 | 1 | 26 | 11 | 39 | -38 | -10 | -147 |
| Net profit | -49 | 11 | 99 | 2 | 92 | 37 | 136 | -140 | -37 | -528 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.611 | 3.653 | 4.598 | 5.900 | 5.983 | 5.178 | 5.632 | 5.988 | 6.338 | 5.051 |
| Equity | -14 | -3 | 96 | 99 | 191 | 227 | 363 | 223 | 187 | -341 |
| Long-term debt | 1.438 | 1.406 | 1.373 | 2.497 | 2.394 | 1.265 | 1.201 | 1.093 | 1.025 | 956 |
| Short-term debt | 2.187 | 2.249 | 3.118 | 3.294 | 3.393 | 3.685 | 4.068 | 4.672 | 5.126 | 4.436 |
| Total debt | 3.625 | 3.655 | 4.492 | 5.791 | 5.787 | 4.950 | 5.269 | 5.764 | 6.151 | 5.392 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2015 | — | — |
HB Management | Management | 2015 | — | — |
ML Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lisberg Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Lisberg | Management | 0 companies |
| Henrik Bach Lisberg | Management | 0 companies |
| Martin Lisberg | Management | 0 companies |