| Revenue | DKK 1,3M | -30% |
| EBITDA | DKK -248K | -186% |
| Net profit | DKK -265K | -240% |
| Total assets | DKK 1,2M | -36% |
| Equity | DKK 518K | -41% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 728 | 1.193 | 1.135 | 1.115 | 1.407 | 1.302 | 1.428 | 1.470 | 1.137 | 1.555 | 2.273 | 1.807 | 1.268 |
| Staff expenses | -1.139 | -712 | -1.110 | -1.030 | -1.118 | -1.111 | -1.229 | -1.225 | -1.266 | -1.138 | -1.539 | -1.519 | -1.516 |
| EBITDA | -411 | 480 | 24 | 85 | 289 | 191 | 199 | 246 | -129 | 417 | 734 | 288 | -248 |
| Depreciation & amort. | 18 | -75 | -77 | -77 | -60 | -57 | -77 | -77 | -55 | -6 | -1 | -27 | -58 |
| EBIT | -430 | 406 | -53 | 8 | 229 | 133 | 121 | 168 | -184 | 411 | 733 | 261 | -306 |
| Net financials | -45 | -40 | -33 | -29 | -36 | -20 | -25 | -30 | -26 | -9 | -25 | -17 | -30 |
| Profit before tax | -475 | 366 | -86 | -21 | 194 | 113 | 97 | 138 | -210 | 402 | 708 | 244 | -336 |
| Tax | -0 | -0 | -0 | -27 | 47 | 27 | 24 | 30 | -48 | 43 | 158 | 55 | -72 |
| Net profit | -475 | 366 | -86 | 6 | 146 | 86 | 72 | 108 | -162 | 359 | 550 | 189 | -265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 655 | 1.438 | 890 | 1.124 | 1.195 | 1.419 | 1.773 | 2.272 | 1.320 | 1.422 | 1.935 | 1.835 | 1.176 |
| Equity | -347 | 20 | -66 | -60 | 86 | 172 | 245 | 352 | 197 | 557 | 994 | 883 | 518 |
| Long-term debt | 0 | 227 | 185 | 137 | 39 | 277 | 222 | 176 | 118 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.002 | 1.191 | 770 | 1.047 | 1.070 | 955 | 1.287 | 1.725 | 1.005 | 865 | 941 | 949 | 658 |
| Total debt | 1.002 | 1.418 | 956 | 1.184 | 1.109 | 1.232 | 1.509 | 1.901 | 1.123 | 865 | 941 | 949 | 658 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Moesgaard Kornmaaler | Management | 0 companies |