| Revenue | DKK 7,9M | +26% |
| EBITDA | DKK 1,8M | +227% |
| Net profit | DKK 524K | +341% |
| Total assets | DKK 7,9M | -7% |
| Equity | DKK 2M | +36% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.716 | 4.181 | 4.586 | 4.552 | 6.076 | 5.790 | 6.076 | 5.828 | 5.809 | 6.711 | 7.095 | 7.441 | 6.295 | 7.925 |
| Staff expenses | -3.765 | -3.767 | -3.798 | -4.066 | -4.909 | -5.033 | -5.703 | -5.228 | -4.788 | -5.277 | -5.738 | -5.510 | -5.736 | -6.076 |
| EBITDA | 345 | 595 | 788 | 487 | 1.167 | 757 | 373 | 600 | 1.021 | 1.434 | 1.357 | 1.901 | 559 | 1.826 |
| Depreciation & amort. | 567 | 569 | 581 | 523 | -377 | -487 | -118 | -424 | -630 | -936 | -811 | -737 | -779 | -1.162 |
| EBIT | -222 | 26 | 207 | -36 | 789 | 270 | 255 | 176 | 391 | 498 | 546 | 1.165 | -220 | 664 |
| Net financials | -177 | -178 | -152 | -108 | -119 | -138 | -95 | -136 | -193 | -235 | -142 | -56 | -38 | -124 |
| Profit before tax | -400 | -153 | 55 | -144 | 671 | 132 | 159 | 40 | 198 | 263 | 405 | 1.108 | -258 | 540 |
| Tax | 197 | 91 | -6 | -31 | 134 | 31 | -68 | -65 | 48 | 62 | 100 | 286 | -41 | 16 |
| Net profit | -597 | -243 | 61 | -113 | 537 | 101 | 228 | 105 | 149 | 201 | 305 | 822 | -218 | 524 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.428 | 3.501 | 2.847 | 2.283 | 4.222 | 5.733 | 4.333 | 6.597 | 10.009 | 9.071 | 8.241 | 7.014 | 8.481 | 7.892 |
| Equity | -631 | -874 | -813 | -926 | 277 | 378 | 118 | -127 | 22 | 208 | 513 | 1.335 | 1.438 | 1.962 |
| Long-term debt | 1.129 | 1.235 | 743 | 398 | 970 | 1.380 | 322 | 2.316 | 5.250 | 4.398 | 2.933 | 2.477 | 3.408 | 2.898 |
| Short-term debt | 2.817 | 3.110 | 2.893 | 2.811 | 2.662 | 3.727 | 3.713 | 4.294 | 4.574 | 4.240 | 4.552 | 2.973 | 3.446 | 2.827 |
| Total debt | 4.059 | 4.345 | 3.636 | 3.209 | 3.632 | 5.107 | 4.035 | 6.610 | 9.824 | 8.638 | 7.485 | 5.450 | 6.855 | 5.726 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Audit | Audit | 1979 | — | — |
JH Audit | Audit | 1979 | — | — |
HE Management | Management | 1979 | — | — |
LL Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LLN Holding ApS. | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2014 | |
PLN HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Max Klarskov Vilby | Audit | 0 companies |
| Jørgen Henrik Hansen | Audit | 0 companies |
| Hans Erik Nielsen | Management | 0 companies |
| Louise Lehrmann Nielsen | Management | 0 companies |