| Revenue | DKK -177K | +8% |
| EBITDA | DKK -700K | -197% |
| Net profit | DKK -5,8M | -2121% |
| Total assets | DKK 5,1M | -53% |
| Equity | DKK 4,6M | -56% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -12 | -8 | -9 | -18 | -44 | -135 | -153 | -231 | -194 | -201 | -163 | -177 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -181 | -182 | -296 | -33 | -73 | -524 |
| EBITDA | -5 | -12 | -8 | -9 | -18 | -44 | -135 | -334 | -414 | -489 | -233 | -236 | -700 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -16 | -31 | -31 | -31 | 1 | -32 | -32 |
| EBIT | -5 | -12 | -8 | -9 | -18 | -44 | -150 | -365 | -445 | -521 | -234 | -268 | -732 |
| Net financials | 820 | -975 | 3.278 | -8.398 | -2.230 | 352 | -992 | 4.713 | 9.141 | 2.893 | -7.063 | -67 | -3.416 |
| Profit before tax | 815 | -987 | 3.270 | -8.407 | -2.248 | 308 | -1.143 | 4.348 | 8.696 | 2.372 | -7.296 | -334 | -4.148 |
| Tax | 49 | -41 | 6 | 131 | -208 | 68 | -53 | 957 | 1.946 | 606 | -1.594 | -72 | 1.678 |
| Net profit | 766 | -947 | 3.265 | -8.538 | -2.040 | 241 | -1.090 | 3.391 | 6.750 | 1.766 | -5.702 | -262 | -5.826 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.764 | 15.746 | 20.041 | 11.114 | 8.576 | 8.579 | 5.445 | 9.387 | 17.898 | 17.573 | 11.660 | 10.948 | 5.123 |
| Equity | 16.731 | 15.736 | 18.902 | 10.363 | 8.324 | 8.564 | 4.947 | 8.230 | 14.980 | 16.746 | 10.929 | 10.549 | 4.601 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 108 | 78 | 51 | 21 | 186 | 140 | 101 |
| Short-term debt | 33 | 11 | 1.140 | 751 | 252 | 15 | 390 | 1.075 | 2.860 | 806 | 545 | 259 | 421 |
| Total debt | 33 | 11 | 1.140 | 751 | 252 | 15 | 498 | 1.152 | 2.911 | 827 | 731 | 399 | 522 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Founder | Founder | 2007 | — | — |
IM Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Møller Jakobsen | Founder | 0 companies |
| Inge Magda Jakobsen | Founder | 0 companies |