| Revenue | DKK 4,3M | -6% |
| EBITDA | DKK -408K | -252% |
| Net profit | DKK -422K | -1279% |
| Total assets | DKK 3,1M | -4% |
| Equity | DKK 632K | -47% |
| Employees | 14 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.013 | 8.266 | 8.199 | 5.825 | 6.419 | 4.646 | 4.557 | 4.559 | 4.298 |
| Staff expenses | -6.893 | -8.395 | -8.162 | -5.352 | -4.578 | -4.404 | -4.242 | -4.175 | -4.706 |
| EBITDA | 1.121 | -129 | -253 | 473 | 1.840 | 242 | 315 | 268 | -408 |
| Depreciation & amort. | -194 | -331 | -187 | -221 | -228 | -225 | -157 | -116 | -70 |
| EBIT | 927 | -460 | -440 | 252 | 1.612 | 17 | 158 | 151 | -479 |
| Net financials | -208 | -191 | -290 | -72 | -106 | -77 | -61 | -102 | -56 |
| Profit before tax | 719 | -651 | -730 | 180 | 1.506 | -60 | 97 | 49 | -535 |
| Tax | 161 | -140 | -147 | 45 | 333 | -13 | 42 | 14 | -113 |
| Net profit | 557 | -511 | -583 | 135 | 1.173 | -47 | 54 | 36 | -422 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.271 | 6.212 | 6.196 | 4.236 | 6.922 | 4.327 | 4.379 | 3.202 | 3.087 |
| Equity | 607 | 236 | 1.153 | 1.288 | 2.461 | 1.114 | 1.168 | 1.204 | 632 |
| Long-term debt | 1.132 | 969 | 229 | 22 | 1.077 | 1.476 | 1.094 | 565 | 586 |
| Short-term debt | 3.429 | 5.007 | 4.813 | 2.926 | 3.304 | 1.671 | 2.064 | 1.413 | 1.868 |
| Total debt | 4.561 | 5.976 | 5.043 | 2.947 | 4.381 | 3.147 | 3.158 | 1.979 | 2.455 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS NONBOE HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ole Nonboe Kristensen | Management | 0 companies |
| Vagn Xavenius Schaffrath Skaarup | Chairman | 0 companies |
| Tom Myrdal | Chairman | 0 companies |