| Revenue | DKK 3,3M | +29% |
| EBITDA | DKK 143K | +211% |
| Net profit | DKK 72K | +407% |
| Total assets | DKK 1,5M | -5% |
| Equity | DKK 297K | +24% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 685 | 1.035 | 1.356 | 1.786 | 2.327 | 2.640 | 2.852 | 3.013 | 3.390 | 3.242 | 1.031 | 2.586 | 3.342 |
| Staff expenses | -18 | -7 | -2 | -112 | -225 | -331 | -697 | -1.101 | -1.296 | -1.331 | -1.101 | -1.292 | -1.036 |
| EBITDA | 10 | 19 | 29 | 141 | 330 | 169 | 82 | -405 | -180 | -73 | -70 | 46 | 143 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -34 | -31 | -31 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10 | 19 | 29 | 141 | 330 | 135 | 51 | -436 | -180 | -73 | -70 | 46 | 143 |
| Net financials | -0 | -0 | 0 | 0 | -2 | 0 | 0 | -18 | 0 | 0 | 0 | -28 | -71 |
| Profit before tax | 10 | 19 | 29 | 141 | 329 | 135 | 51 | -454 | -180 | -73 | -70 | 18 | 72 |
| Tax | 3 | 3 | 7 | 32 | 49 | 103 | 11 | -0 | -0 | -0 | -0 | 4 | -0 |
| Net profit | 7 | 16 | 23 | 108 | 280 | 32 | 40 | -454 | -180 | -73 | -70 | 14 | 72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 270 | 355 | 464 | 437 | 578 | 1.752 | 2.189 | 2.160 | 2.351 | 2.663 | 1.853 | 1.596 | 1.520 |
| Equity | -173 | -157 | -125 | -17 | 155 | 379 | 419 | -8 | 189 | 262 | 189 | 240 | 297 |
| Long-term debt | 100 | 3 | 7 | 32 | 49 | 0 | 11 | 0 | 0 | 0 | 0 | 4 | 16 |
| Short-term debt | 343 | 509 | 582 | 421 | 375 | 1.373 | 1.759 | 2.168 | 2.163 | 2.401 | 1.664 | 1.352 | 1.207 |
| Total debt | 443 | 512 | 589 | 454 | 423 | 1.373 | 1.770 | 2.168 | 2.163 | 2.401 | 1.664 | 1.356 | 1.222 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
RA Management | Management | 2008 | — | — |
PA Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Møldrup Larsen | Chief Executive Officer | 0 companies |
| Rasmus Aarsø Larsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |