| Revenue | DKK 422K | -35% |
| EBITDA | DKK -199K | -514% |
| Net profit | DKK -195K | -6390% |
| Total assets | DKK 285K | -41% |
| Equity | DKK -133K | -315% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 579 | 589 | 651 | 695 | 1.253 | 1.456 | 1.501 | 901 | 762 | 957 | 678 | 650 | 422 |
| Staff expenses | -381 | -587 | -596 | -647 | -1.109 | -1.229 | -1.430 | -1.227 | -824 | -525 | -503 | -506 | -524 |
| EBITDA | 37 | -15 | 35 | 35 | 123 | 205 | 54 | -346 | -89 | 300 | 78 | 48 | -199 |
| Depreciation & amort. | -9 | -7 | -7 | -23 | -37 | -31 | -39 | -35 | -1 | 6 | -13 | -37 | -34 |
| EBIT | 28 | -22 | 28 | 12 | 85 | 174 | 15 | -381 | -90 | 294 | 64 | 11 | -233 |
| Net financials | 5 | 8 | -13 | -1 | -3 | -30 | -7 | -15 | -12 | -32 | -61 | -8 | -16 |
| Profit before tax | 33 | -13 | 15 | 11 | 82 | 144 | 7 | -396 | -102 | 262 | 4 | 3 | -249 |
| Tax | 5 | -2 | 6 | 4 | 19 | 38 | 6 | -91 | -17 | 69 | -5 | 0 | -54 |
| Net profit | 28 | -10 | 9 | 7 | 64 | 106 | 2 | -304 | -84 | 193 | 8 | 3 | -195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 319 | 288 | 470 | 490 | 701 | 1.068 | 892 | 479 | 527 | 507 | 428 | 481 | 285 |
| Equity | 179 | 169 | 128 | 135 | 198 | 244 | 246 | -59 | -143 | 50 | 59 | 62 | -133 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 140 | 119 | 342 | 356 | 503 | 823 | 646 | 538 | 670 | 456 | 370 | 419 | 418 |
| Total debt | 140 | 119 | 342 | 356 | 503 | 823 | 646 | 538 | 670 | 456 | 370 | 419 | 418 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Founder | Founder | 2003 | — | — |
KJ Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
CALU ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Mølbæk Werner | Founder | 0 companies |
| Kim Juel Aarskov | Audit | 0 companies |