| Revenue | DKK 106,7M | -67% |
| EBITDA | DKK 10M | -69% |
| Net profit | DKK 7,2M | -71% |
| Total assets | DKK 27,8M | -32% |
| Equity | DKK 16,3M | -48% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.091 | 6.700 | 5.187 | 11.133 | 26.354 | 34.801 | 35.033 | 36.261 | 51.818 | 49.064 | 108.236 | 196.302 | 321.389 | 106.694 |
| Staff expenses | -3.423 | -4.528 | -5.078 | -6.443 | -5.480 | -5.856 | -6.116 | -6.696 | -6.387 | -6.294 | -7.630 | -10.876 | -9.902 | -11.027 |
| EBITDA | 668 | 2.172 | 109 | 4.690 | 1.054 | 3.382 | 2.585 | 1.405 | 5.295 | 5.506 | 17.543 | 15.935 | 32.618 | 9.970 |
| Depreciation & amort. | 70 | -69 | -87 | -83 | -91 | -100 | -103 | -156 | -281 | -348 | -389 | -369 | -497 | -421 |
| EBIT | 598 | 2.103 | 22 | 4.607 | 963 | 3.282 | 2.482 | 1.249 | 5.014 | 5.158 | 17.154 | 15.566 | 32.121 | 9.549 |
| Net financials | -88 | -82 | -55 | -87 | -2 | -8 | -38 | -41 | -78 | -91 | -99 | -156 | -62 | -186 |
| Profit before tax | 510 | 2.021 | -33 | 4.521 | 961 | 3.274 | 2.444 | 1.207 | 4.936 | 5.067 | 17.055 | 15.410 | 32.059 | 9.364 |
| Tax | -0 | 412 | 5 | 1.077 | 219 | 727 | 547 | 273 | 1.087 | 1.125 | 3.768 | 3.444 | 7.093 | 2.118 |
| Net profit | 510 | 1.609 | -38 | 3.443 | 742 | 2.548 | 1.896 | 934 | 3.849 | 3.942 | 13.286 | 11.966 | 24.966 | 7.246 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.875 | 7.616 | 7.608 | 10.233 | 9.881 | 12.469 | 13.362 | 11.414 | 21.190 | 15.066 | 47.316 | 70.961 | 40.700 | 27.848 |
| Equity | -369 | 1.240 | 1.202 | 4.645 | 4.387 | 6.435 | 5.831 | 5.766 | 8.865 | 10.307 | 19.593 | 21.560 | 31.525 | 16.271 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 242 | 635 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.244 | 6.354 | 6.402 | 5.584 | 5.489 | 6.029 | 7.530 | 5.407 | 11.665 | 4.736 | 27.723 | 49.360 | 8.555 | 10.493 |
| Total debt | 5.244 | 6.354 | 6.402 | 5.584 | 5.489 | 6.029 | 7.530 | 5.649 | 12.300 | 4.736 | 27.723 | 49.360 | 8.555 | 10.493 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
CK Management | Management | 2009 | — | — |
AP Management | Management | 2011 | — | — |
MP Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ola Hillgren | Chief Executive Officer | 0 companies |
| Christian Knüppel Christensen | Management | 0 companies |
| Andreas Peter Winkler | Management | 0 companies |
| Max Peter Tobias Ardemalm | Chief Executive Officer | 0 companies |
| Fritz Dieter Müller | Chairman | 0 companies |
| Andreas Schüpfer | Board of Directors | 0 companies |
| Gert Fritz-Dieter Müller | Chairman | 0 companies |
| Stephan Müller | Board of Directors | 0 companies |