| Revenue | DKK 155K | -2455% |
| EBITDA | DKK 82K | +151% |
| Net profit | DKK 39K | +121% |
| Total assets | DKK 97K | -44% |
| Equity | DKK 57K | +219% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -14 | -20 | -6 | 4 | -45 | 108 | 111 | 123 | 235 | 191 | -7 | 155 |
| Staff expenses | -0 | -0 | -0 | -0 | -53 | -41 | -17 | -226 | -218 | -133 | -152 | -156 | -73 |
| EBITDA | -4 | -14 | -20 | -6 | -49 | -86 | 91 | -115 | -95 | 102 | 39 | -162 | 82 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -15 | -29 | -30 | -31 | -31 | -17 | -5 | -3 | -0 |
| EBIT | -4 | -14 | -20 | -6 | -63 | -115 | 61 | -146 | -126 | 85 | 35 | -165 | 82 |
| Net financials | 6 | 5 | 4 | 2 | -1 | -1 | -0 | -1 | -1 | -2 | -1 | -0 | -3 |
| Profit before tax | 1 | -9 | -17 | -4 | -64 | -116 | 61 | -147 | -127 | 83 | 34 | -166 | 79 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -39 | -32 | 12 | -3 | -0 | 23 | 40 |
| Net profit | 1 | -9 | -17 | -4 | -64 | -116 | 100 | -115 | -139 | 86 | 35 | -189 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 657 | 551 | 495 | 466 | 369 | 266 | 390 | 326 | 281 | 297 | 271 | 173 | 97 |
| Equity | 646 | 541 | 484 | 450 | 356 | 240 | 341 | 225 | 86 | 172 | 207 | 18 | 57 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 19 | 19 | 0 | 0 | 0 |
| Short-term debt | 11 | 11 | 11 | 16 | 13 | 26 | 49 | 86 | 177 | 106 | 65 | 155 | 39 |
| Total debt | 11 | 11 | 11 | 16 | 13 | 26 | 49 | 101 | 195 | 125 | 65 | 155 | 39 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Faber | Management | 0 companies |