| Revenue | DKK 1,5M | +6% |
| EBITDA | DKK -146K | +32% |
| Net profit | DKK -122K | -8% |
| Total assets | DKK 244K | -58% |
| Equity | DKK -294K | -71% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 835 | 1.420 | 1.272 | 1.416 | 930 | 1.255 | 1.265 | 1.403 | 1.481 |
| Staff expenses | -502 | -1.016 | -1.258 | -1.340 | -1.099 | -1.021 | -1.370 | -1.618 | -1.627 |
| EBITDA | 333 | 404 | 14 | 76 | -168 | 234 | -106 | -215 | -146 |
| Depreciation & amort. | -0 | -67 | -100 | -100 | -103 | -113 | -75 | -9 | -0 |
| EBIT | 333 | 337 | -86 | -24 | -272 | 122 | -181 | -224 | -146 |
| Net financials | -1 | 151 | 111 | 42 | -20 | 34 | 120 | 88 | -2 |
| Profit before tax | 332 | 488 | 25 | 18 | -291 | 156 | -61 | -135 | -148 |
| Tax | 75 | 75 | 8 | -6 | -22 | 28 | -12 | -22 | -26 |
| Net profit | 258 | 414 | 17 | 24 | -269 | 128 | -49 | -113 | -122 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 765 | 1.339 | 972 | 796 | 671 | 532 | 390 | 575 | 244 |
| Equity | 308 | 471 | 107 | 131 | -138 | -10 | -59 | -172 | -294 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 458 | 862 | 852 | 657 | 809 | 529 | 448 | 748 | 539 |
| Total debt | 458 | 862 | 852 | 657 | 809 | 529 | 448 | 748 | 539 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bright Future Holding Aps | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Norup | Management | 0 companies |