| Revenue | DKK 508K | +5% |
| EBITDA | DKK -82K | +34% |
| Net profit | DKK -95K | +28% |
| Total assets | DKK 402K | -2% |
| Equity | DKK -494K | -24% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.660 | 2.400 | 2.421 | 1.940 | 1.972 | 1.115 | 1.063 | 839 | 627 | 722 | 619 | 716 | 484 | 508 |
| Staff expenses | -2.472 | -2.207 | -2.244 | -2.220 | -2.043 | -1.376 | -1.245 | -1.158 | -795 | -758 | -693 | -711 | -608 | -591 |
| EBITDA | 188 | 194 | 177 | -280 | -71 | -261 | -182 | -319 | -169 | -36 | -74 | 4 | -124 | -82 |
| Depreciation & amort. | -0 | -0 | -5 | -5 | -15 | -6 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 188 | 194 | 172 | -285 | -86 | -267 | -187 | -319 | -169 | -36 | -74 | 4 | -124 | -82 |
| Net financials | -35 | -23 | -25 | -11 | -8 | -8 | -7 | -4 | -5 | -14 | -14 | -14 | -7 | -13 |
| Profit before tax | 153 | 171 | 148 | -295 | -94 | -275 | -194 | -323 | -174 | -50 | -89 | -9 | -131 | -95 |
| Tax | -0 | -1 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 153 | 172 | 149 | -295 | -94 | -275 | -194 | -323 | -174 | -50 | -89 | -9 | -131 | -95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.316 | 2.120 | 2.333 | 1.922 | 1.826 | 1.156 | 935 | 697 | 602 | 830 | 552 | 542 | 409 | 402 |
| Equity | 964 | 1.136 | 1.285 | 939 | 846 | 571 | 376 | 53 | -120 | -170 | -259 | -268 | -399 | -494 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160 | 277 | 285 | 268 | 318 | 468 |
| Short-term debt | 1.353 | 983 | 1.048 | 982 | 980 | 585 | 558 | 644 | 562 | 724 | 526 | 543 | 490 | 428 |
| Total debt | 1.353 | 983 | 1.048 | 982 | 980 | 585 | 558 | 644 | 723 | 1.000 | 811 | 811 | 808 | 896 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Audit | Audit | 1984 | — | — |
JE Audit | Audit | 1984 | — | — |
LC Management | Management | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LI HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Scan Revision | Audit | 0 companies |
| Jan Erik Vegge | Audit | 0 companies |
| Leif Christian Iversen | Management | 0 companies |