| Revenue | DKK 17,9M | -3% |
| EBITDA | DKK 1,4M | +33% |
| Net profit | DKK 886K | +106% |
| Total assets | DKK 11M | +49% |
| Equity | DKK 3M | +19% |
| Employees | 19 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.180 | 8.554 | 8.319 | 15.940 | 10.553 | 7.250 | 16.541 | 17.527 | 18.447 | 17.939 |
| Staff expenses | -7.420 | -6.909 | -6.501 | -10.202 | -8.500 | -5.191 | -11.586 | -14.938 | -17.399 | -16.543 |
| EBITDA | 1.759 | 1.644 | 1.818 | 5.738 | 2.053 | 2.059 | 4.955 | 2.589 | 1.048 | 1.396 |
| Depreciation & amort. | -444 | -544 | -593 | -604 | -521 | -248 | -437 | -431 | -428 | -405 |
| EBIT | 1.315 | 1.100 | 1.225 | 5.134 | 1.532 | 1.812 | 4.518 | 2.158 | 620 | 991 |
| Net financials | -3 | -12 | -5 | 72 | 5 | -33 | 28 | -106 | -51 | 169 |
| Profit before tax | 1.312 | 1.089 | 1.220 | 5.206 | 1.537 | 1.779 | 4.546 | 2.052 | 568 | 1.160 |
| Tax | 299 | 244 | 273 | 1.162 | 345 | 388 | 860 | 630 | 139 | 274 |
| Net profit | 1.012 | 845 | 947 | 4.044 | 1.192 | 1.391 | 3.686 | 1.422 | 429 | 886 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.335 | 10.694 | 10.302 | 15.400 | 10.829 | 9.006 | 11.624 | 9.664 | 7.379 | 10.966 |
| Equity | 7.887 | 7.732 | 5.179 | 7.723 | 4.914 | 3.082 | 5.769 | 3.505 | 2.534 | 3.019 |
| Long-term debt | 0 | 0 | 0 | 345 | 510 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.628 | 2.209 | 4.566 | 6.785 | 4.962 | 5.528 | 5.550 | 5.939 | 4.715 | 7.902 |
| Total debt | 3.628 | 2.209 | 4.566 | 7.129 | 5.471 | 5.528 | 5.550 | 5.939 | 4.715 | 7.902 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Management | Management | 2023 | — | — |
SH Management | Management | 2023 | — | — |
LG Founder | Founder | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IMPLEMENT DATTERHOLDING A/S | Company | 66.7% | 66.7% | 2024 |
Elefanten i Stenen Holding ApS | Company | 33.3% | 33.3% | 2022 |
IS IT A PLANE ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Vang Jensen | Management | 0 companies |
| Sune Holm Thøgersen | Management | 0 companies |
| Line Groes | Founder | 0 companies |
| Karsten Find | Board of Directors | 0 companies |
| Niels Olaf Ahrengot | Chairman | 0 companies |
| Emilie Baage Stuhr | Board of Directors | 0 companies |
| Morten Hejlesen | Board of Directors | 0 companies |
| Stig Skov Albertsen | Board of Directors | 0 companies |
| Rasmus Groes Thomsen | Chairman | 0 companies |