| Revenue | DKK 6,1M | -21% |
| EBITDA | DKK 903K | -73% |
| Net profit | DKK 513K | -79% |
| Total assets | DKK 4,6M | -2% |
| Equity | DKK 2,9M | -26% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.955 | 10.098 | 5.993 | 10.090 | 6.165 | 6.138 | 6.174 | 6.362 | 2.791 | 4.630 | 8.750 | 7.999 | 7.714 | 6.079 |
| Staff expenses | -6.536 | -6.797 | -4.655 | -5.988 | -5.589 | -5.713 | -5.671 | -6.100 | -4.352 | -3.691 | -2.812 | -4.077 | -4.330 | -5.176 |
| EBITDA | -2.922 | 3.301 | 1.338 | 4.102 | 575 | 425 | 504 | 262 | -1.560 | 939 | 5.938 | 3.923 | 3.384 | 903 |
| Depreciation & amort. | -471 | -331 | -537 | -388 | -408 | -421 | -316 | -106 | -12 | -23 | -70 | -78 | -108 | -141 |
| EBIT | -3.393 | 2.971 | 801 | 3.713 | 167 | 4 | 188 | 156 | -1.572 | 915 | 5.868 | 3.845 | 3.276 | 762 |
| Net financials | -460 | -944 | -141 | 184 | 110 | -88 | -172 | 16 | 17 | -56 | 946 | 147 | -41 | 7 |
| Profit before tax | -3.853 | 2.027 | 661 | 3.898 | 277 | -85 | 16 | 172 | -1.555 | 859 | 6.814 | 3.992 | 3.235 | 769 |
| Tax | -21 | -0 | -0 | 70 | 89 | 8 | 37 | 90 | -316 | 206 | 1.286 | 932 | 751 | 256 |
| Net profit | -3.832 | 2.027 | 661 | 3.828 | 188 | -94 | -21 | 82 | -1.239 | 654 | 5.528 | 3.060 | 2.483 | 513 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.013 | 10.024 | 8.692 | 7.213 | 6.251 | 5.006 | 3.874 | 5.536 | 3.103 | 2.737 | 8.066 | 10.449 | 4.672 | 4.572 |
| Equity | -2.717 | -690 | -29 | 3.798 | 3.986 | 2.122 | 2.101 | 2.183 | 614 | 1.268 | 6.796 | 4.856 | 3.839 | 2.852 |
| Long-term debt | 0 | 0 | 0 | 0 | 500 | 0 | 0 | 0 | 163 | 163 | 0 | 0 | 0 | 0 |
| Short-term debt | 18.730 | 2.714 | 1.221 | 915 | 1.765 | 2.884 | 1.755 | 3.353 | 2.326 | 1.306 | 1.262 | 5.582 | 778 | 1.643 |
| Total debt | 18.730 | 2.714 | 1.221 | 915 | 2.265 | 2.884 | 1.755 | 3.353 | 2.488 | 1.469 | 1.262 | 5.582 | 778 | 1.643 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Audit | Audit | 2003 | — | — |
LC Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1967 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LCK HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Individual | 10.0% | 10.0% | 1999 | |
| Individual | 10.0% | 10.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Byrgesen | Audit | 0 companies |
| Lars Christian Knudsen | Management | 0 companies |
| Villy Jørgensen | Board of Directors | 0 companies |
| Karsten Kold | Board of Directors | 0 companies |
| Maria Kold Knudsen | Board of Directors | 0 companies |
| Michael Neipper | Board of Directors | 0 companies |