| Revenue | DKK 3,7M | -4% |
| EBITDA | DKK -98K | +34% |
| Net profit | DKK -241K | +10% |
| Total assets | DKK 1,5M | -11% |
| Equity | DKK -208K | -739% |
| Employees | 6 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.288 | 3.679 | 5.637 | 4.498 | 4.304 | 3.797 | 3.847 | 3.688 |
| Staff expenses | -2.040 | -3.392 | -4.869 | -4.350 | -4.113 | -3.647 | -3.995 | -3.785 |
| EBITDA | 247 | 288 | 768 | -906 | 191 | 150 | -149 | -98 |
| Depreciation & amort. | -77 | -114 | -206 | -272 | -254 | -258 | -227 | -196 |
| EBIT | 170 | 174 | 562 | -1.177 | -63 | -107 | -376 | -294 |
| Net financials | -11 | -6 | -15 | -50 | 438 | 1.347 | 38 | -9 |
| Profit before tax | 159 | 168 | 547 | -1.227 | 375 | 1.240 | -337 | -303 |
| Tax | 38 | 44 | 134 | -27 | -22 | -23 | -69 | -62 |
| Net profit | 122 | 124 | 413 | -1.200 | 397 | 1.263 | -268 | -241 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.032 | 1.724 | 2.359 | 1.549 | 2.261 | 2.004 | 1.628 | 1.455 |
| Equity | 272 | 395 | 536 | -1.044 | -472 | 791 | 33 | -208 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 723 | 1.275 | 1.746 | 2.556 | 2.706 | 1.201 | 1.595 | 1.663 |
| Total debt | 723 | 1.275 | 1.746 | 2.556 | 2.706 | 1.201 | 1.595 | 1.663 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2014 | — | — |
DB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOHMANN ApS | Company | 33.3% | 33.3% | 2014 |
BEETSON ApS | Company | 100.0% | 100.0% | 2017 |
L4L ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Darren Steven Beetson | Management | 0 companies |
| Daniel Brohave Hasselstrøm | Management | 0 companies |
| Claus Skovsted | Board of Directors | 0 companies |
| Peter Lohmann Jensen | Board of Directors | 0 companies |