| Revenue | DKK -127K | -121% |
| EBITDA | DKK -243K | +58% |
| Net profit | DKK -1,2M | +82% |
| Total assets | DKK 292K | -89% |
| Equity | DKK -13,2M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 549 | 313 | -193 | -47 | 122 | 142 | -850 | -377 | -249 | -213 | 474 | 481 | 619 | -127 |
| Staff expenses | -365 | -876 | -208 | -0 | -0 | -0 | -15 | -0 | -0 | -9 | -706 | -676 | -1.196 | -116 |
| EBITDA | 184 | 1.230 | -401 | -47 | 122 | 142 | -865 | -377 | -249 | -222 | -232 | -193 | -577 | -243 |
| Depreciation & amort. | 69 | -3 | -11 | -0 | -0 | -0 | -7 | -7 | -210 | -210 | -0 | 1 | -0 | -0 |
| EBIT | 115 | 1.227 | -411 | -47 | 122 | 142 | -873 | -385 | -459 | -432 | -232 | -194 | -577 | -243 |
| Net financials | 88 | -2.186 | 1.059 | 689 | 58 | 644 | 1.261 | 488 | 18 | -12.380 | -828 | -4.823 | -5.860 | -933 |
| Profit before tax | 357 | -417 | 862 | 663 | 179 | 787 | 388 | 103 | -441 | -12.813 | -1.060 | -5.017 | -6.437 | -1.176 |
| Tax | 25 | 311 | 107 | 10 | 2 | 2 | -190 | -116 | -134 | -134 | -95 | 95 | -0 | -0 |
| Net profit | 332 | -727 | 755 | 652 | 178 | 784 | 578 | 219 | -307 | -12.679 | -965 | -5.112 | -6.437 | -1.176 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.511 | 14.761 | 18.198 | 19.525 | 23.466 | 29.411 | 31.034 | 32.731 | 29.071 | 9.988 | 12.045 | 7.299 | 2.619 | 292 |
| Equity | 3.666 | 8.713 | 6.841 | 8.987 | 10.151 | 10.982 | 8.376 | 8.043 | 5.748 | 2.208 | 1.336 | -4.511 | -12.005 | -13.181 |
| Long-term debt | 264 | -3.367 | 9.286 | 8.850 | 10.307 | 13.249 | 17.279 | 17.822 | 20.300 | 4.945 | 5.075 | 5.436 | 5.478 | 0 |
| Short-term debt | 5.581 | -2.680 | 2.071 | 1.688 | 3.009 | 5.178 | 5.379 | 6.866 | 3.023 | 2.835 | 5.635 | 6.374 | 9.146 | 13.473 |
| Total debt | 5.845 | -6.047 | 11.357 | 10.538 | 13.316 | 18.427 | 22.658 | 24.688 | 23.323 | 7.780 | 10.710 | 11.810 | 14.624 | 13.473 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NI Unofficial title | Unofficial title | 2025 | — | — |
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
PL Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LUMSAAS 1 ApS | Company | 100.0% | 100.0% | 2022 |
INGEMANN A/S AF 1989 | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Ingemann Møller | Unofficial title | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Pia Linda Larsen | Audit | 0 companies |
| Dorthe Johanne Hillerup Vedsted | Chairman | 0 companies |
| Lars Saquero Møller | Chairman | 0 companies |
| Birgit Hillerup Møller | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Board of Directors | 0 companies |
| Jens Præstgård Møller | Board of Directors | 0 companies |