| Revenue | DKK 8,9M | +9% |
| EBITDA | DKK 431K | +178% |
| Net profit | DKK 80K | -80% |
| Total assets | DKK 6,9M | +15% |
| Equity | DKK 541K | +17% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 327 | 2.652 | 4.699 | 6.319 | 8.233 | 8.933 |
| Staff expenses | -0 | -2.774 | -4.278 | -5.914 | -5.914 | -8.503 |
| EBITDA | 327 | -197 | 280 | 406 | -552 | 431 |
| Depreciation & amort. | -0 | -0 | -0 | -128 | -186 | -186 |
| EBIT | 327 | -197 | 280 | 278 | -737 | 245 |
| Net financials | -10 | -41 | -116 | -106 | 959 | -132 |
| Profit before tax | 318 | -239 | 164 | 172 | 221 | 113 |
| Tax | 79 | -49 | 40 | 52 | -173 | 32 |
| Net profit | 238 | -189 | 125 | 121 | 395 | 80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 43 | 2.137 | 2.826 | 4.366 | 6.032 | 6.918 |
| Equity | 10 | -179 | -54 | 66 | 461 | 541 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 580 |
| Short-term debt | 33 | 2.316 | 2.880 | 4.281 | 5.571 | 5.797 |
| Total debt | 33 | 2.316 | 2.880 | 4.299 | 5.571 | 6.376 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
AK Management | Management | 2010 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MP Management | Management | 2010 | — | — |
PR Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOUIS EBLER HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
Efredborg Holding ApS | Company | 25.0% | 25.0% | 2017 |
| Individual | 33.3% | 33.3% | 2013 | |
BAKE THE CAKE - JYLLAND ApS | Company | 25.0% | 25.0% | 2018 |
CARDMAN HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
Monkeybird ApS | Company | 25.0% | 25.0% | 2013 |
Aurum Holding Randers ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Louis Feilberg Ebler | Chief Executive Officer | 0 companies |
| Allan Kondrup Jensen | Management | 0 companies |
| Allan Midtgaard | Chief Executive Officer | 0 companies |
| Mads Peter Østergaard | Management | 0 companies |
| Peter Richard Windel Nissen | Management | 0 companies |
| Tage Milter Andersen | Chairman | 0 companies |
| Thomas Binder | Chairman | 0 companies |
| Johnny Thorsen | Board of Directors | 0 companies |