| Revenue | DKK 3,6M | +42% |
| EBITDA | DKK 1M | +192% |
| Net profit | DKK 790K | +390% |
| Total assets | DKK 2M | +90% |
| Equity | DKK 812K | +3671% |
| Employees | 6 | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 93 | 253 | 682 | -10 | -12 | -2 | -9 | -9 | 1.825 | 4.558 | 4.846 | 3.093 | 2.302 | 2.548 | 3.617 |
| Staff expenses | -282 | -68 | -523 | -0 | -0 | -0 | -0 | -0 | -1.553 | -2.740 | -3.255 | -3.097 | -2.211 | -2.198 | -2.600 |
| EBITDA | -190 | 185 | 158 | -10 | -12 | -2 | -9 | -9 | 272 | 1.818 | 1.591 | -6 | 91 | 349 | 1.018 |
| Depreciation & amort. | -12 | -6 | -87 | -0 | -0 | -0 | -0 | -0 | -125 | -250 | -250 | -250 | -259 | -141 | -16 |
| EBIT | -202 | 179 | 71 | -10 | -12 | -2 | -9 | -9 | 147 | 1.569 | 1.341 | -256 | -168 | 208 | 1.002 |
| Net financials | 146 | -10 | -11 | -21 | -16 | -10 | -11 | -12 | -23 | -32 | -20 | -7 | -11 | -1 | 5 |
| Profit before tax | -56 | 170 | 60 | -31 | -28 | -12 | -20 | -21 | 124 | 1.536 | 1.321 | -263 | -179 | 208 | 1.007 |
| Tax | -13 | 42 | 170 | -0 | -0 | -0 | -0 | -161 | 29 | 344 | 288 | -58 | -39 | 46 | 217 |
| Net profit | -43 | 127 | -110 | -31 | -28 | -12 | -20 | 141 | 95 | 1.192 | 1.033 | -205 | -140 | 161 | 790 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 376 | 379 | 80 | 0 | 0 | 0 | 0 | 161 | 2.973 | 3.311 | 2.414 | 657 | 727 | 1.058 | 2.012 |
| Equity | -393 | -266 | -376 | -407 | -149 | -162 | -182 | -41 | 254 | 1.446 | 1.192 | -80 | -140 | 22 | 812 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 769 | 645 | 456 | 407 | 149 | 162 | 182 | 203 | 2.656 | 1.865 | 1.222 | 737 | 867 | 1.037 | 1.199 |
| Total debt | 769 | 645 | 456 | 407 | 149 | 162 | 182 | 203 | 2.719 | 1.865 | 1.222 | 737 | 867 | 1.037 | 1.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2023 | — | — |
SS Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LMMS ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Secher | Management | 0 companies |
| Susanne Sandholm Hansen | Management | 0 companies |