| Revenue | DKK 1M | +32% |
| EBITDA | DKK 9K | +103% |
| Net profit | DKK 5K | +101% |
| Total assets | DKK 756K | -4% |
| Equity | DKK -398K | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.235 | 2.362 | 1.478 | 1.496 | 1.825 | 1.931 | 1.597 | 1.392 | 1.176 | 1.333 | 1.252 | 941 | 783 | 1.031 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -554 | -502 | -538 | -536 |
| EBITDA | 20 | 119 | -226 | -107 | 181 | 30 | -99 | -141 | -100 | -5 | 74 | -74 | -322 | 9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 20 | 119 | -226 | -107 | 181 | 30 | -99 | -141 | -100 | -5 | 74 | -74 | -322 | 9 |
| Net financials | -31 | -22 | -27 | -34 | -29 | -12 | -10 | -6 | -7 | -11 | -7 | -5 | -3 | -5 |
| Profit before tax | -11 | 97 | -253 | -141 | 152 | 18 | -110 | -147 | -106 | -16 | 67 | -78 | -324 | 5 |
| Tax | -2 | 24 | -30 | 150 | -0 | -0 | 100 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -9 | 73 | -223 | -291 | 152 | 18 | -210 | -147 | -106 | -16 | 67 | -78 | -324 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.480 | 1.380 | 1.331 | 891 | 989 | 1.062 | 954 | 854 | 820 | 899 | 874 | 964 | 787 | 756 |
| Equity | 483 | 555 | 333 | 241 | 393 | 411 | 202 | 55 | -51 | -67 | -0 | -79 | -403 | -398 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 70 | 55 | 438 | 427 | 417 | 412 | 416 | 420 | 425 |
| Short-term debt | 997 | 825 | 999 | 650 | 596 | 580 | 697 | 362 | 444 | 550 | 462 | 626 | 770 | 730 |
| Total debt | 997 | 825 | 999 | 650 | 596 | 650 | 752 | 799 | 871 | 967 | 875 | 1.043 | 1.190 | 1.154 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Audit | Audit | 2000 | — | — |
EM Management | Management | 1977 | — | — |
LM Management | Management | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1977 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LEIF MAGNUSSEN HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Kaj Gabriel Piaster | Audit | 0 companies |
| Erik Magnussen | Management | 0 companies |
| Leif Magnussen | Management | 0 companies |
| Lise Frederiksen | Board of Directors | 0 companies |