| Revenue | DKK 3,4M | +14% |
| EBITDA | DKK 269K | +108% |
| Net profit | DKK 135K | +283% |
| Total assets | DKK 674K | +28% |
| Equity | DKK 210K | +180% |
| Employees | 11 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.214 | 2.081 | 2.329 | 2.473 | 2.406 | 2.539 | 2.870 | 2.847 | 3.005 | 3.423 |
| Staff expenses | -1.155 | -2.063 | -2.303 | -2.414 | -2.351 | -2.369 | -2.686 | -2.818 | -2.875 | -3.153 |
| EBITDA | 58 | 19 | 25 | 59 | 55 | 171 | 184 | 30 | 130 | 269 |
| Depreciation & amort. | -10 | -10 | -3 | -40 | -40 | -39 | -74 | -36 | -79 | -86 |
| EBIT | 48 | 9 | 22 | 19 | 15 | 132 | 110 | -7 | 51 | 183 |
| Net financials | -7 | -7 | -7 | -9 | -7 | -9 | -8 | -7 | -6 | -6 |
| Profit before tax | 41 | 2 | 15 | 10 | 8 | 123 | 102 | -13 | 45 | 177 |
| Tax | 9 | 1 | -0 | -1 | 0 | 25 | 19 | -3 | 10 | 42 |
| Net profit | 32 | 1 | 15 | 10 | 7 | 98 | 83 | -10 | 35 | 135 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 340 | 449 | 371 | 396 | 906 | 918 | 620 | 481 | 527 | 674 |
| Equity | 82 | 83 | 98 | 109 | 116 | 214 | 147 | 40 | 75 | 210 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 25 | 19 | 0 | 10 | 42 |
| Short-term debt | 258 | 365 | 273 | 288 | 789 | 680 | 454 | 441 | 442 | 422 |
| Total debt | 258 | 365 | 273 | 288 | 790 | 705 | 473 | 441 | 452 | 464 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LN-HOLDING, GRENAA ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Nielsen | Management | 0 companies |