| Revenue | DKK 842K | -35% |
| EBITDA | DKK 141K | +124% |
| Net profit | DKK 113K | +123% |
| Total assets | DKK 658K | -1% |
| Equity | DKK 207K | +121% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.978 | 18.152 | 7.178 | 4.446 | 3.931 | 3.924 | 3.437 | 3.598 | 3.098 | 3.064 | 2.376 | 1.288 | 842 |
| Staff expenses | -6.022 | -6.672 | -6.140 | -6.147 | -3.526 | -2.888 | -2.740 | -2.529 | -2.644 | -2.530 | -2.316 | -1.882 | -701 |
| EBITDA | 2.957 | 1.380 | 1.038 | -1.701 | 405 | 1.035 | 696 | 1.069 | 454 | 534 | 60 | -593 | 141 |
| Depreciation & amort. | -827 | -756 | -669 | -659 | -612 | -562 | -0 | -0 | -14 | -17 | -17 | -3 | -0 |
| EBIT | 2.129 | 625 | 369 | -2.360 | -207 | 473 | 696 | 1.069 | 440 | 516 | 43 | -597 | 141 |
| Net financials | -691 | -439 | -326 | -302 | -362 | -279 | -215 | -42 | -23 | -4 | -3 | -23 | 5 |
| Profit before tax | 1.439 | 185 | 42 | -2.661 | -570 | 194 | 481 | 1.027 | 417 | 513 | 39 | -619 | 145 |
| Tax | 426 | 136 | 24 | -0 | -176 | -356 | -0 | 204 | 93 | 116 | 9 | -136 | 32 |
| Net profit | 1.013 | 49 | 18 | -2.661 | -393 | 550 | 481 | 823 | 324 | 396 | 30 | -483 | 113 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.861 | 6.087 | 4.391 | 2.658 | 2.956 | 2.114 | 2.558 | 2.169 | 2.564 | 3.590 | 1.078 | 666 | 658 |
| Equity | -1.570 | -1.522 | -1.504 | -4.165 | -4.736 | -4.246 | -3.765 | 198 | 521 | 917 | 577 | 94 | 207 |
| Long-term debt | 4.145 | 961 | 935 | 1.546 | 900 | 900 | 2.400 | 53 | 156 | 156 | 161 | 167 | 172 |
| Short-term debt | 7.286 | 6.647 | 4.960 | 5.277 | 6.792 | 5.460 | 3.923 | 1.918 | 1.887 | 2.516 | 340 | 405 | 279 |
| Total debt | 11.431 | 7.608 | 5.895 | 6.823 | 7.692 | 6.360 | 6.323 | 1.971 | 2.043 | 2.672 | 501 | 572 | 451 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
TK Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOVE FROM SWEDEN HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Moa Mårdberg | Chief Executive Officer | 0 companies |
| Thomas Klok Stitz | Chief Executive Officer | 0 companies |
| Mikkel Askvig | Chief Executive Officer | 0 companies |
| Thomas Ladefoged | Chairman | 0 companies |
| Allan Kristensen | Chairman | 0 companies |
| Birte Udsen Schmidt | Board of Directors | 0 companies |
| Iben Askvig | Board of Directors | 0 companies |
| Nicolai Jung | Board of Directors | 0 companies |
| Christian Tvermoes Fage Klug | Board of Directors | 0 companies |