| Revenue | DKK 23,3M | -5% |
| EBITDA | DKK 75K | -98% |
| Net profit | DKK -97K | -103% |
| Total assets | DKK 9,8M | -35% |
| Equity | DKK 3,8M | -45% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 854 | 1.156 | 1.880 | 3.547 | 4.655 | 2.980 | 7.416 | 11.981 | 14.741 | 19.981 | 18.436 | 24.460 | 24.555 | 23.283 |
| Staff expenses | -503 | -888 | -822 | -3.314 | -4.122 | -3.297 | -5.716 | -9.321 | -11.467 | -13.243 | -14.182 | -17.978 | -20.382 | -23.207 |
| EBITDA | 352 | 268 | 1.058 | 233 | 534 | -317 | 1.700 | 2.660 | 3.274 | 6.738 | 4.254 | 6.482 | 4.173 | 75 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -33 | -89 | -100 | -67 | -11 | -0 | -0 |
| EBIT | 352 | 268 | 1.058 | 233 | 534 | -317 | 1.700 | 2.627 | 3.184 | 6.639 | 4.187 | 6.471 | 4.173 | 75 |
| Net financials | 0 | -5 | -12 | -13 | -25 | -24 | -23 | -18 | -24 | -35 | -63 | -47 | 8 | -12 |
| Profit before tax | 352 | 263 | 1.046 | 220 | 509 | -341 | 1.677 | 2.609 | 3.160 | 6.604 | 4.124 | 6.425 | 4.181 | 63 |
| Tax | 89 | 74 | 263 | 59 | 117 | -0 | 372 | 506 | 707 | 1.455 | 910 | 1.416 | 930 | 159 |
| Net profit | 263 | 0 | 783 | 161 | 392 | -341 | 1.305 | 2.104 | 2.452 | 5.148 | 3.214 | 5.009 | 3.252 | -97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 924 | 1.150 | 2.766 | 2.555 | 3.802 | 2.617 | 5.984 | 9.797 | 13.280 | 15.824 | 13.301 | 13.697 | 15.021 | 9.767 |
| Equity | 422 | 411 | 1.094 | 1.005 | 1.398 | 1.056 | 2.361 | 4.165 | 6.317 | 8.466 | 8.680 | 8.689 | 6.940 | 3.844 |
| Long-term debt | 89 | 74 | 263 | 59 | 117 | 0 | 372 | 849 | 659 | 2.312 | 862 | 1.357 | 1.600 | 10 |
| Short-term debt | 413 | 665 | 1.409 | 1.490 | 2.287 | 1.561 | 3.251 | 4.783 | 6.305 | 5.047 | 3.760 | 3.651 | 6.480 | 5.913 |
| Total debt | 502 | 740 | 1.672 | 1.549 | 2.404 | 1.561 | 3.623 | 5.632 | 6.963 | 7.358 | 4.621 | 5.008 | 8.080 | 5.923 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Space Matters ApS | Company | 50.0% | 90.0% | 2020 |
Felix Campo lll ApS | Company | 10.0% | 0.0% | 2020 |
ALFRED A/S | Company | 10.0% | 0.0% | 2020 |
Søndergaard Møller ApS | Company | 10.0% | 0.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Margrethe Iacobe Becker Bang | Management | 0 companies |
| Alfred Møller Josefsen | Chairman | 0 companies |
| Thomas Bach Agerslev | Board of Directors | 0 companies |
| Peter Christian Kierkegaard | Board of Directors | 0 companies |