| Revenue | DKK -51K | +20% |
| EBITDA | DKK -51K | -20% |
| Net profit | DKK -651K | -347% |
| Total assets | DKK 3,2M | -19% |
| Equity | DKK 3,2M | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -53 | -44 | -26 | -31 | -43 | -39 | -39 | -70 | -35 | -47 | -40 | -38 | -42 | -51 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -53 | -44 | -26 | -31 | -71 | -66 | -39 | -70 | -35 | -47 | -40 | -38 | -42 | -51 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -53 | -44 | -26 | -31 | -71 | -66 | -39 | -70 | -35 | -47 | -40 | -38 | -42 | -51 |
| Net financials | 1.086 | 445 | -499 | -481 | -306 | 1.165 | -2.694 | -90 | 259 | 743 | -305 | 1.077 | 395 | -755 |
| Profit before tax | 1.033 | 401 | -525 | -512 | -377 | 1.099 | -2.734 | -160 | 224 | 696 | -345 | 1.039 | 353 | -806 |
| Tax | 280 | 117 | -97 | 61 | 28 | 93 | -43 | -0 | -339 | 155 | 211 | -84 | 89 | -155 |
| Net profit | 753 | 284 | -428 | -573 | -404 | 1.006 | -2.691 | -160 | 563 | 541 | -556 | 1.123 | 264 | -651 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.875 | 7.009 | 6.299 | 5.566 | 5.000 | 5.974 | 3.052 | 2.787 | 3.241 | 3.673 | 2.795 | 3.849 | 4.008 | 3.236 |
| Equity | 6.843 | 6.826 | 6.098 | 5.425 | 4.921 | 5.826 | 3.030 | 2.762 | 3.214 | 3.643 | 2.772 | 3.781 | 3.927 | 3.154 |
| Long-term debt | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 0 |
| Short-term debt | 29 | 145 | 187 | 141 | 80 | 147 | 22 | 26 | 26 | 30 | 23 | 25 | 81 | 82 |
| Total debt | 32 | 147 | 187 | 141 | 80 | 147 | 22 | 26 | 26 | 30 | 23 | 68 | 81 | 82 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Oscar Jönsson | Management | 0 companies |
| Christian Jönsson | Board of Directors | 0 companies |