| Revenue | DKK -163K | -87% |
| EBITDA | DKK -163K | +85% |
| Net profit | DKK -192K | +82% |
| Total assets | DKK 2,9M | -13% |
| Equity | DKK -769K | -33% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | 332 | 861 | -710 | 3.432 | 1.539 | 719 | -131 | 130 | 68 | 594 | -1.268 | -163 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -81 | -98 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | 332 | 861 | -710 | 3.432 | 1.458 | 429 | -604 | 129 | -64 | 251 | -1.057 | -163 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | 332 | 861 | -710 | 3.432 | 1.458 | 429 | -604 | 129 | -64 | 251 | -1.057 | -163 |
| Net financials | -21 | -33 | -10 | -68 | -718 | -172 | -428 | -11 | -84 | -65 | 38 | 0 | -2 |
| Profit before tax | -37 | 299 | 851 | -778 | 2.714 | 1.286 | 1 | -616 | 45 | -129 | 289 | -1.057 | -165 |
| Tax | -0 | 9 | 213 | -165 | 598 | 387 | 0 | -20 | 10 | -0 | -0 | -0 | 27 |
| Net profit | -37 | 289 | 638 | -613 | 2.116 | 898 | 0 | -596 | 35 | -129 | 289 | -1.057 | -192 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.333 | 2.471 | 8.828 | 6.244 | 9.648 | 9.242 | 9.062 | 9.105 | 8.142 | 6.568 | 4.325 | 3.375 | 2.928 |
| Equity | -191 | 98 | 736 | 123 | 2.240 | 3.138 | 3.218 | 2.622 | 2.657 | 191 | 481 | -576 | -769 |
| Long-term debt | 3.405 | 1.085 | 1.035 | 984 | 2.358 | 2.349 | 2.332 | 1.105 | 771 | 675 | 0 | 0 | 0 |
| Short-term debt | 1.389 | 1.288 | 7.057 | 5.136 | 5.050 | 3.755 | 3.512 | 5.378 | 4.713 | 5.701 | 3.845 | 3.951 | 3.697 |
| Total debt | 4.794 | 2.373 | 8.092 | 6.120 | 7.408 | 6.104 | 5.844 | 6.482 | 5.484 | 6.376 | 3.845 | 3.951 | 3.697 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2017 | — | — |
FH Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Mathias Holm-Jensen | Management | 0 companies |
| Feifei Hou | Management | 0 companies |