| Revenue | DKK 34K | -412% |
| EBITDA | DKK -67K | +36% |
| Net profit | DKK -172K | -10% |
| Total assets | DKK 1,1M | +463% |
| Equity | DKK -1,3M | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 541 | 784 | 527 | 405 | 185 | 339 | 347 | 207 | 226 | 248 | -81 | 295 | -11 | 34 |
| Staff expenses | -215 | -257 | -472 | -322 | -112 | -148 | -311 | -223 | -188 | -187 | -185 | -155 | -94 | -101 |
| EBITDA | 327 | 527 | 55 | 83 | 89 | 191 | 36 | -16 | 38 | 62 | -266 | 141 | -105 | -67 |
| Depreciation & amort. | 115 | 124 | 74 | 27 | -8 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -37 |
| EBIT | 212 | 403 | -19 | 57 | 81 | 189 | 36 | -16 | 38 | 62 | -266 | 141 | -105 | -104 |
| Net financials | -296 | -323 | -39 | -25 | -62 | -46 | -16 | -21 | -19 | -18 | -15 | -12 | -51 | -68 |
| Profit before tax | -84 | 80 | -58 | 32 | 19 | 143 | 20 | -37 | 20 | 43 | -281 | 128 | -156 | -172 |
| Tax | -0 | -0 | -136 | 99 | 4 | -67 | 10 | 35 | 12 | -0 | 36 | -0 | -0 | -0 |
| Net profit | -84 | 80 | 77 | -67 | 14 | 210 | 10 | -72 | 8 | 43 | -318 | 128 | -156 | -172 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.762 | 1.494 | 1.888 | 2.195 | 2.397 | 1.974 | 1.576 | 1.354 | 1.255 | 1.011 | 495 | 312 | 199 | 1.120 |
| Equity | -1.080 | -1.000 | -922 | -989 | -975 | -764 | -754 | -826 | -818 | -775 | -1.093 | -964 | -1.120 | -1.292 |
| Long-term debt | 0 | 0 | 0 | 1.800 | 1.800 | 1.800 | 1.800 | 1.800 | 1.800 | 1.600 | 1.493 | 1.184 | 1.270 | 0 |
| Short-term debt | 2.842 | 2.494 | 2.810 | 1.384 | 1.571 | 938 | 530 | 380 | 273 | 186 | 95 | 92 | 49 | 2.412 |
| Total debt | 2.842 | 2.494 | 2.810 | 3.184 | 3.371 | 2.738 | 2.330 | 2.180 | 2.073 | 1.786 | 1.588 | 1.276 | 1.319 | 2.412 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS SCHMIDT ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bjørn Schmidt | Management | 0 companies |