| Revenue | DKK -16K | -66% |
| EBITDA | DKK -31K | +78% |
| Net profit | DKK -64K | +7% |
| Total assets | DKK 631K | -6% |
| Equity | DKK 189K | -25% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 373 | 358 | 339 | 237 | 266 | 125 | -236 | -376 | 333 | 317 | 6.703 | -46 | -16 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -141 | -427 | -161 | -458 | -339 | -92 | -15 |
| EBITDA | 297 | 80 | 339 | 237 | 266 | 125 | -376 | -803 | 172 | -141 | 6.364 | -137 | -31 |
| Depreciation & amort. | -30 | -20 | -20 | -6 | -54 | -118 | -234 | -415 | -504 | -464 | -8 | -4 | -44 |
| EBIT | 267 | 60 | 319 | 231 | 212 | 7 | -610 | -1.217 | -332 | -605 | 6.356 | -141 | -75 |
| Net financials | -131 | -84 | -122 | -77 | -79 | -92 | -128 | -204 | -535 | -580 | -255 | 52 | 4 |
| Profit before tax | 136 | -23 | 197 | 153 | 134 | -84 | -738 | -1.421 | -608 | -901 | 6.238 | -88 | -70 |
| Tax | 27 | -0 | 51 | 23 | 20 | -1 | -163 | -289 | -133 | -183 | 1.374 | -19 | -6 |
| Net profit | 110 | -23 | 146 | 131 | 114 | -83 | -574 | -1.132 | -475 | -717 | 4.864 | -69 | -64 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.305 | 3.075 | 3.153 | 5.119 | 5.419 | 3.619 | 4.533 | 5.739 | 6.027 | 6.082 | 3.422 | 671 | 631 |
| Equity | 190 | 80 | 226 | 2.373 | 2.487 | 458 | -117 | -1.249 | -1.724 | -2.441 | 2.423 | 254 | 189 |
| Long-term debt | 3.087 | 2.849 | 1.679 | 1.511 | 1.343 | 1.034 | 4.303 | 6.492 | 7.446 | 8.231 | 0 | 0 | 0 |
| Short-term debt | 28 | 146 | 1.248 | 1.235 | 1.589 | 2.127 | 346 | 495 | 305 | 292 | 1.000 | 417 | 441 |
| Total debt | 3.116 | 2.994 | 2.927 | 2.746 | 2.932 | 3.161 | 4.649 | 6.988 | 7.750 | 8.523 | 1.000 | 417 | 441 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C MEDIA ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lean Milo | Management | 0 companies |