| Revenue | DKK 4,2M | -34% |
| EBITDA | DKK -424K | -147% |
| Net profit | DKK -381K | -175% |
| Total assets | DKK 1,4M | -71% |
| Equity | DKK 625K | -59% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 827 | 1.733 | 2.216 | 2.212 | 1.492 | 3.626 | 5.789 | 7.710 | 6.368 | 4.222 |
| Staff expenses | -1.054 | -1.196 | -1.768 | -1.565 | -1.318 | -2.065 | -3.123 | -5.626 | -5.474 | -4.513 |
| EBITDA | -227 | 537 | 448 | 647 | 174 | 1.561 | 2.666 | 2.084 | 893 | -424 |
| Depreciation & amort. | 208 | -147 | -190 | -237 | -83 | -93 | -118 | -155 | -176 | -23 |
| EBIT | -435 | 390 | 259 | 410 | 91 | 1.468 | 2.548 | 1.928 | 717 | -448 |
| Net financials | -2 | -2 | -5 | -4 | -20 | -29 | -19 | -45 | -68 | -41 |
| Profit before tax | -437 | 387 | 254 | 406 | 71 | 1.439 | 2.529 | 1.883 | 649 | -488 |
| Tax | -109 | 89 | 62 | 89 | 17 | 318 | 556 | 415 | 143 | -107 |
| Net profit | -328 | 299 | 192 | 317 | 54 | 1.122 | 1.972 | 1.467 | 506 | -381 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 669 | 1.577 | 1.540 | 1.776 | 1.523 | 3.821 | 6.047 | 7.290 | 4.762 | 1.373 |
| Equity | 321 | 620 | 512 | 829 | 583 | 1.705 | 2.977 | 2.473 | 1.511 | 625 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 0 |
| Short-term debt | 325 | 902 | 996 | 942 | 936 | 2.113 | 3.039 | 4.792 | 3.239 | 748 |
| Total debt | 325 | 902 | 996 | 942 | 936 | 2.113 | 3.050 | 4.792 | 3.239 | 748 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RL Unofficial title | Unofficial title | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LSA Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Lindsten | Unofficial title | 0 companies |