| Revenue | DKK 2,1M | +41% |
| EBITDA | DKK 541K | +2548% |
| Net profit | DKK 295K | +251% |
| Total assets | DKK 1,3M | -10% |
| Equity | DKK 692K | +74% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Revenue | 2.695 | 3.019 | 1.511 | 957 | 1.489 | 2.103 |
| Staff expenses | -2.632 | -1.866 | -1.321 | -1.418 | -1.511 | -1.562 |
| EBITDA | 63 | 1.153 | 100 | -461 | -22 | 541 |
| Depreciation & amort. | -490 | -518 | -495 | -465 | -239 | -141 |
| EBIT | -427 | 635 | -396 | -926 | -262 | 400 |
| Net financials | -5 | -4 | -5 | -13 | -4 | 0 |
| Profit before tax | -432 | 630 | -401 | -939 | -265 | 401 |
| Tax | -137 | 201 | -106 | -248 | -70 | 106 |
| Net profit | -295 | 430 | -295 | -691 | -195 | 295 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Total assets | 2.245 | 2.640 | 2.155 | 1.560 | 1.402 | 1.258 |
| Equity | 1.128 | 1.558 | 1.263 | 593 | 398 | 692 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.117 | 962 | 871 | 967 | 1.005 | 566 |
| Total debt | 1.117 | 962 | 871 | 967 | 1.005 | 566 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LKM INVEST ApS | Company | 25.0% | 25.0% | 2015 |
| Individual | 10.0% | 10.0% | 2020 | |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| 4A registreret revisionsvirksomhed | Audit | 0 companies |
| Karin Pedersen Thorsen | Board of Directors | 0 companies |
| Lars Jørgen Arne Kleist | Board of Directors | 0 companies |
| Liisi Egede Hegelund | Board of Directors | 0 companies |
| Lars Kristian Meldgaard Madsen | Chairman | 0 companies |
| Per Buhl Olsen | Board of Directors | 0 companies |
| Steen Boassen | Board of Directors | 0 companies |
| Jørgen Wæver Johansen | Chairman | 0 companies |