| Revenue | DKK 286K | -46% |
| EBITDA | DKK 75K | +149% |
| Net profit | DKK 31K | +122% |
| Total assets | DKK 305K | +25% |
| Equity | DKK 145K | +28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 280 | 793 | 3.922 | 4.414 | 1.600 | 2.043 | 1.463 | 1.717 | 526 | 286 |
| Staff expenses | -317 | -668 | -2.281 | -2.663 | -2.663 | -1.954 | -1.483 | -1.566 | -678 | -211 |
| EBITDA | -38 | 125 | 53 | 74 | 53 | 89 | -21 | 151 | -153 | 75 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -4 | -8 | -9 | -9 | -9 | -5 |
| EBIT | -38 | 125 | 53 | 72 | 49 | 82 | -29 | 142 | -162 | 70 |
| Net financials | -17 | 2 | -10 | -13 | -20 | -30 | -10 | -10 | -11 | -11 |
| Profit before tax | -54 | 127 | 43 | 59 | 29 | 52 | -39 | 132 | -173 | 59 |
| Tax | 39 | -6 | 32 | 21 | 8 | 18 | -7 | 32 | -30 | 27 |
| Net profit | -93 | 133 | 11 | 38 | 22 | 34 | -32 | 101 | -143 | 31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 571 | 378 | 1.466 | 1.663 | 488 | 689 | 543 | 1.054 | 243 | 305 |
| Equity | -49 | 84 | 95 | 133 | 154 | 188 | 156 | 257 | 113 | 145 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 621 | 295 | 1.371 | 1.530 | 333 | 501 | 387 | 796 | 130 | 161 |
| Total debt | 621 | 295 | 1.371 | 1.530 | 333 | 501 | 387 | 796 | 130 | 161 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Unofficial title | Unofficial title | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Skanvig Bramhelft | Unofficial title | 0 companies |
| Jakob Gorm Boman | Board of Directors | 0 companies |
| Toke Falk Sabroe | Board of Directors | 0 companies |