| Revenue | DKK 12,1M | -36% |
| EBITDA | DKK -4,9M | -195% |
| Net profit | DKK -5,5M | -358% |
| Total assets | DKK 31,4M | -16% |
| Equity | DKK 7,2M | -43% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8.052 | -9.390 | 10.645 | — | 14.025 | 15.084 | 15.078 | 16.768 | 13.604 | 12.990 | 12.651 | 17.557 | 18.720 | 12.063 |
| Staff expenses | -4.875 | -6.611 | -8.021 | -0 | -10.511 | -11.383 | -12.676 | -13.118 | -12.688 | -10.860 | -11.704 | -13.267 | -13.585 | -14.624 |
| EBITDA | -2.238 | -1.331 | 2.561 | 0 | 3.514 | 3.701 | 2.395 | 3.650 | 916 | 2.131 | 947 | 4.290 | 5.136 | -4.903 |
| Depreciation & amort. | -521 | -724 | -949 | -0 | -1.476 | -1.733 | -1.601 | -1.439 | -1.348 | -955 | -745 | -839 | -1.068 | -1.171 |
| EBIT | -2.759 | -2.055 | 1.612 | 0 | 2.037 | 1.968 | 794 | 2.211 | -432 | 1.176 | 201 | 3.451 | 4.068 | -6.074 |
| Net financials | 0 | 0 | 0 | 0 | -362 | -393 | -338 | -396 | -345 | -553 | -540 | -1.111 | -1.356 | -973 |
| Profit before tax | -2.572 | -1.819 | 1.365 | 0 | 1.676 | 1.576 | 456 | 1.815 | -777 | 623 | -338 | 2.340 | 2.712 | -7.046 |
| Tax | -722 | -425 | 338 | -0 | 367 | 405 | 126 | 304 | -93 | 64 | -19 | 515 | 577 | -1.532 |
| Net profit | -1.850 | -1.394 | 1.028 | 0 | 1.309 | 1.170 | 330 | 1.511 | -684 | 559 | -319 | 1.825 | 2.135 | -5.514 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.832 | 14.287 | 14.649 | 0 | 19.145 | 18.032 | 21.774 | 25.473 | 20.599 | 20.127 | 30.671 | 34.990 | 37.259 | 31.360 |
| Equity | 3.073 | 4.216 | 4.794 | 0 | 6.405 | 7.076 | 6.655 | 7.416 | 5.365 | 5.273 | 9.004 | 10.629 | 12.764 | 7.250 |
| Long-term debt | -433 | -2.280 | 2.640 | 0 | 1.886 | 1.854 | 3.978 | 6.990 | 7.113 | 6.588 | 3.026 | 5.961 | 7.095 | 5.015 |
| Short-term debt | -6.154 | -7.658 | 7.011 | 0 | 10.540 | 8.948 | 11.134 | 11.056 | 8.121 | 8.266 | 18.640 | 18.383 | 17.401 | 19.096 |
| Total debt | -6.587 | -9.938 | 9.651 | 0 | 12.426 | 10.802 | 15.112 | 18.046 | 15.234 | 14.854 | 21.667 | 24.344 | 24.495 | 24.110 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Audit | Audit | 1977 | — | — |
MR Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1977 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MADS LISBERG HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
LISB Holding ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Hansen | Audit | 0 companies |
| Mads Rolighed Lisberg Nielsen | Management | 0 companies |
| Kim Saastamoinen-Jakobsen | Board of Directors | 0 companies |
| Mogens Jappe | Board of Directors | 0 companies |
| Henrik Lisberg Nielsen | Board of Directors | 0 companies |
| Bente Rolighed Nielsen | Board of Directors | 0 companies |
| Lise Lotte Beck | Board of Directors | 0 companies |
| Søren Christian Avdon Nielsen | Chairman | 0 companies |
| Jenny Strøe Nielsen | Board of Directors | 0 companies |
| Carsten Fentz | Board of Directors | 0 companies |