| Revenue | DKK 38K | -140% |
| EBITDA | DKK 37K | +136% |
| Net profit | DKK 35K | +133% |
| Total assets | DKK 43K | +31% |
| Equity | DKK -14K | +72% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -599 | -404 | -88 | -57 | -278 | -419 | -302 | 31 | 131 | 132 | 324 | 14 | -96 | 38 |
| Staff expenses | -562 | -628 | -184 | -188 | -116 | -0 | -0 | -0 | -0 | -52 | -9 | -9 | -6 | -1 |
| EBITDA | -24 | 238 | -271 | -245 | -394 | -419 | -302 | 31 | 131 | 80 | 316 | 5 | -102 | 37 |
| Depreciation & amort. | -6 | -7 | 5 | 5 | 5 | -5 | -5 | -5 | -4 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -30 | 231 | -277 | -250 | -399 | -424 | -307 | 26 | 127 | 80 | 316 | 5 | -102 | 37 |
| Net financials | -55 | -18 | -18 | -68 | -82 | -90 | -97 | -25 | -26 | -25 | -25 | -48 | -2 | -2 |
| Profit before tax | -52 | 241 | -295 | -318 | -481 | -515 | -404 | 1 | 102 | 55 | 290 | -42 | -104 | 35 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -34 | -2 | -1 | -0 | -0 | -5 | -0 | -0 |
| Net profit | -52 | 241 | -295 | -318 | -481 | -515 | -371 | 3 | 103 | 55 | 290 | -38 | -104 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.401 | 862 | 546 | 579 | 295 | 108 | 85 | 86 | 127 | 44 | 129 | 121 | 33 | 43 |
| Equity | 536 | 777 | -1.072 | -1.390 | -1.871 | -2.386 | -2.757 | -2.754 | -2.651 | -2.597 | -2.306 | 56 | -48 | -14 |
| Long-term debt | 0 | 0 | 1.179 | 1.876 | 2.087 | 2.483 | 2.829 | 2.820 | 2.726 | 2.464 | 2.385 | 31 | 63 | 19 |
| Short-term debt | -1.937 | -1.639 | 439 | 92 | 79 | 11 | 14 | 20 | 52 | 177 | 51 | 34 | 19 | 38 |
| Total debt | -1.937 | -1.639 | 1.618 | 1.969 | 2.167 | 2.494 | 2.843 | 2.840 | 2.778 | 2.641 | 2.436 | 65 | 81 | 57 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Management | Management | 2004 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRENÅE ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lennon Thore Jeppe Grenåe | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |