| Revenue | DKK -6K | +75% |
| EBITDA | DKK -6K | -75% |
| Net profit | DKK 28K | +77% |
| Total assets | DKK 71K | +473% |
| Equity | DKK -95K | +23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 0 | — | 0 | 0 | 0 | 0 | — | -5 | -5 | -10 | -4 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -11 | -6 | -5 | -5 | -5 | -6 | -5 | -5 | -5 | -5 | -10 | -4 | -6 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -11 | -6 | -5 | -5 | -5 | -6 | -5 | -5 | -5 | -5 | -10 | -4 | -6 |
| Net financials | 194 | -1 | 19 | 13 | -13 | -13 | -155 | -180 | -13 | 0 | -3 | 18 | 20 | 34 |
| Profit before tax | 184 | -12 | 12 | 8 | -18 | -18 | -161 | -185 | -18 | -5 | -8 | 8 | 16 | 28 |
| Tax | 3 | -1 | 1 | -0 | 4 | -0 | 0 | 1 | -0 | -0 | -0 | -0 | 1 | -0 |
| Net profit | 181 | -10 | 12 | 8 | -21 | -18 | -161 | -186 | -18 | -5 | -8 | 8 | 16 | 28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 345 | 334 | 350 | 363 | 351 | 338 | 187 | 1 | 0 | 0 | 5 | 9 | 12 | 71 |
| Equity | 261 | 250 | 262 | 270 | 249 | 231 | 70 | -116 | -134 | -139 | -147 | -139 | -123 | -95 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119 | 123 |
| Short-term debt | 84 | 84 | 88 | 92 | 102 | 106 | 117 | 117 | 134 | 139 | 152 | 148 | 16 | 43 |
| Total debt | 84 | 84 | 88 | 92 | 102 | 106 | 117 | 117 | 134 | 139 | 152 | 148 | 135 | 166 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lærke Maria Melau Thorbjørner | Founder | 0 companies |