| Revenue | DKK 2,4M | -22% |
| EBITDA | DKK 224 | -100% |
| Net profit | DKK -122K | -143% |
| Total assets | DKK 1,5M | -24% |
| Equity | DKK 609K | -17% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.538 | 4.394 | 4.376 | 4.219 | 3.912 | 3.156 | 2.581 | 2.567 | 2.109 | 2.937 | 3.118 | 3.042 | 2.381 |
| Staff expenses | -3.862 | -2.941 | -2.994 | -3.081 | -3.081 | -3.189 | -2.710 | -2.570 | -2.003 | -2.184 | -2.671 | -2.518 | -2.381 |
| EBITDA | 1.195 | 1.086 | 1.017 | 1.137 | 679 | -33 | -131 | -4 | 106 | 753 | 447 | 524 | 0 |
| Depreciation & amort. | -0 | -0 | -0 | -361 | -319 | -227 | -237 | -258 | -259 | -182 | -57 | -99 | -88 |
| EBIT | 1.195 | 1.086 | 1.017 | 776 | 360 | -260 | -368 | -262 | -153 | 571 | 390 | 424 | -88 |
| Net financials | -190 | -126 | -26 | -22 | -6 | -5 | -21 | 119 | -26 | -43 | -66 | -60 | -58 |
| Profit before tax | 1.005 | 960 | 991 | 754 | 354 | -265 | -390 | -142 | -179 | 528 | 324 | 364 | -146 |
| Tax | 253 | 239 | 239 | 169 | 78 | -58 | -81 | -23 | -2 | 51 | 71 | 80 | -24 |
| Net profit | 752 | 721 | 752 | 584 | 276 | -207 | -309 | -120 | -177 | 477 | 252 | 284 | -122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.802 | 2.649 | 2.956 | 3.670 | 1.718 | 1.608 | 1.223 | 1.278 | 1.456 | 2.460 | 2.138 | 1.928 | 1.456 |
| Equity | — | 83 | 85 | 90 | 366 | -111 | 366 | 395 | 218 | 695 | 948 | 732 | 609 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.088 | 1.964 | 2.016 | 2.733 | 1.032 | 1.488 | 737 | 839 | 1.159 | 1.765 | 1.179 | 1.172 | 846 |
| Total debt | 2.088 | 1.964 | 2.871 | 3.580 | 1.032 | 1.488 | 737 | 839 | 1.159 | 1.765 | 1.179 | 1.172 | 846 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2018 | — | — |
JK Founder | Founder | 2011 | — | — |
TN Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
LD Management | Management | 2014 | — | — |
RJ Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOCA Management ApS | Company | 50.0% | 33.3% | 2018 |
Claus Meyer Holding A/S | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Holst | Management | 0 companies |
| Jesper Kirketerp Andersen | Founder | 0 companies |
| Tage Nielsen | Chief Executive Officer | 0 companies |
| Steen Halbye | Chief Executive Officer | 0 companies |
| Lisbeth Dau | Management | 0 companies |
| Rasmus Juul Kliim | Founder | 0 companies |
| Michael Ingemann Nielsen | Board of Directors | 0 companies |
| Elvira Meyer Nielsen | Board of Directors | 0 companies |
| Dorte Juhl Østergaard | Board of Directors | 0 companies |
| Claus Meyer Nielsen | Chairman | 0 companies |