| Revenue | DKK -92K | -110% |
| EBITDA | DKK -92K | -111% |
| Net profit | DKK -1,7M | -215% |
| Total assets | DKK 1,1M | -80% |
| Equity | DKK 955K | -77% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 164.057 | 157.610 | 151.502 | 138.005 | 179.794 | 143.718 | 203.336 | 0 | 0 | 0 | 928 | -92 |
| Staff expenses | -35.725 | -32.688 | -31.432 | -30.643 | -32.674 | -35.296 | -32.762 | -0 | -759 | -0 | -2 | -0 |
| EBITDA | 18.641 | 13.748 | 13.573 | 11.192 | 10.806 | 3.992 | 4.340 | -1.688 | -500 | -576 | 868 | -92 |
| Depreciation & amort. | -11.692 | -11.549 | -2.366 | -2.479 | -2.176 | -2.478 | -2.422 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.949 | 2.199 | 11.207 | 8.713 | 8.630 | 1.514 | 1.918 | -1.688 | -500 | -576 | 868 | -92 |
| Net financials | -1.641 | -1.924 | -1.653 | -639 | -494 | -747 | -328 | 2.801 | -7.192 | -8.798 | 652 | -1.650 |
| Profit before tax | 5.307 | 275 | 9.554 | 8.074 | 8.136 | 766 | 1.590 | 1.113 | -7.692 | -9.374 | -1.079 | -1.742 |
| Tax | 1.283 | 519 | 846 | 407 | 452 | 155 | 261 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 4.024 | -244 | 43 | 6.788 | 7.684 | -1.164 | 803 | 1.113 | -7.692 | -9.374 | 1.520 | -1.742 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 96.259 | 49.264 | 60.335 | 59.463 | 73.262 | 69.746 | 88.393 | 27.048 | 17.951 | 11.330 | 5.294 | 1.073 |
| Equity | 36.434 | 36.663 | 30.309 | 28.144 | 23.830 | 22.626 | 23.429 | 24.542 | 16.850 | 7.496 | 4.196 | 955 |
| Long-term debt | 22.977 | 10.082 | 8.241 | 0 | 2.964 | 40 | 30 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 35.648 | 2.518 | 21.764 | 31.320 | 46.468 | 47.080 | 64.934 | 2.506 | 1.101 | 3.834 | 1.098 | 118 |
| Total debt | 58.625 | 12.600 | 30.005 | 31.320 | 49.431 | 47.120 | 64.964 | 2.506 | 1.101 | 3.834 | 1.098 | 118 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Management | Management | 2007 | — | — |
LB Management | Management | 2013 | — | — |
AR Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
No Lemon Invest ApS | Company | 50.0% | 50.0% | 2017 |
INDUSTRI UDVIKLING II K/S | Company | 33.3% | 33.3% | 2011 |
AMS HOLDINGS A/S | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Haar | Management | 0 companies |
| Lars Blavnsfeldt | Management | 0 companies |
| Allan Ruben Nielsen | Chief Executive Officer | 0 companies |
| Per Bo Stjernqvist | Board of Directors | 0 companies |
| Mikael Konnerup | Chairman | 0 companies |
| Andrew Robertson | Board of Directors | 0 companies |
| Karsten Kielland | Board of Directors | 0 companies |
| Jens Josefsen | Chairman | 0 companies |
| Martin Dyhrberg Rasmussen | Board of Directors | 0 companies |