| Revenue | DKK 5,6M | -13% |
| EBITDA | DKK -996K | -329% |
| Net profit | DKK -1,1M | -509% |
| Total assets | DKK 2,5M | -6% |
| Equity | DKK 472K | -69% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.876 | 3.490 | 3.294 | 2.730 | 2.142 | 3.712 | 3.143 | 3.952 | 3.758 | 3.752 | 4.040 | 5.517 | 6.464 | 5.620 |
| Staff expenses | -4.443 | -3.208 | -2.845 | -3.084 | -1.905 | -2.990 | -2.663 | -3.480 | -3.452 | -3.844 | -3.951 | -5.265 | -6.028 | -6.616 |
| EBITDA | -567 | 282 | 449 | -354 | 237 | 721 | 480 | 472 | 307 | -92 | 89 | 253 | 436 | -996 |
| Depreciation & amort. | 95 | 83 | -107 | -131 | -150 | -182 | -197 | -213 | -208 | -208 | -125 | -107 | -76 | -48 |
| EBIT | -662 | 199 | 342 | -485 | 87 | 539 | 284 | 259 | 99 | -301 | -37 | 146 | 360 | -1.045 |
| Net financials | -53 | -52 | -46 | -33 | -43 | -54 | -35 | -23 | -5 | -14 | -13 | -34 | -19 | -44 |
| Profit before tax | -716 | 603 | 296 | -315 | 44 | 485 | 248 | 236 | 104 | -315 | -50 | 112 | 341 | -1.088 |
| Tax | -0 | 228 | 81 | 102 | 10 | 110 | 55 | 52 | 24 | -67 | -8 | 31 | 79 | -16 |
| Net profit | -716 | 375 | 215 | -416 | 34 | 375 | 193 | 184 | 80 | -248 | -41 | 81 | 262 | -1.072 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.868 | 1.935 | 2.087 | 1.605 | 1.830 | 2.260 | 2.329 | 2.530 | 2.485 | 2.343 | 2.426 | 2.564 | 2.668 | 2.515 |
| Equity | 449 | 824 | 1.039 | 623 | 657 | 1.032 | 1.226 | 1.409 | 1.490 | 1.242 | 1.201 | 1.282 | 1.544 | 472 |
| Long-term debt | 371 | 208 | 113 | 15 | 77 | 42 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.048 | 903 | 934 | 967 | 1.096 | 1.186 | 1.086 | 1.121 | 995 | 1.101 | 1.226 | 1.283 | 1.108 | 2.043 |
| Total debt | 1.418 | 1.110 | 1.047 | 982 | 1.173 | 1.228 | 1.103 | 1.121 | 995 | 1.101 | 1.226 | 1.283 | 1.108 | 2.043 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI Management | Management | 1976 | — | — |
MB Audit | Audit | 1976 | — | — |
PM Audit | Audit | 1994 | — | — |
| Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1976 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Ingvard Jensen | Management | 0 companies |
| Martin Berkowitz | Audit | 0 companies |
| Poul Michael Holberg | Audit | 0 companies |
| Poul Søren Mikkelsen Østergaard | Audit | 0 companies |
| Jytte Jensen | Board of Directors | 0 companies |
| Pia Jensen | Board of Directors | 0 companies |