| Revenue | DKK 1,4M | +14% |
| EBITDA | DKK 28K | +123% |
| Net profit | DKK 19K | +120% |
| Total assets | DKK 208K | +121% |
| Equity | DKK -74K | +20% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.322 | 1.306 | 1.281 | 1.766 | 2.508 | 2.026 | 2.025 | 2.211 | 1.659 | 1.453 | 1.218 | 1.393 |
| Staff expenses | -1.224 | -1.303 | -1.271 | -1.739 | -2.491 | -2.142 | -2.016 | -2.193 | -1.618 | -1.558 | -1.337 | -1.365 |
| EBITDA | 98 | 3 | 10 | 27 | 18 | -117 | 9 | 18 | 41 | -105 | -120 | 28 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -6 | -11 | -11 | -11 | -17 | -0 | -0 |
| EBIT | 98 | 3 | 10 | 27 | 18 | -123 | -3 | 7 | 29 | -121 | -120 | 28 |
| Net financials | -1 | -0 | -0 | -0 | -1 | -1 | -1 | -2 | -1 | -1 | -0 | -3 |
| Profit before tax | 97 | 3 | 9 | 27 | 17 | -124 | -4 | 5 | 28 | -123 | -120 | 25 |
| Tax | 25 | 1 | 2 | 6 | 4 | -29 | -1 | 2 | 3 | -0 | -26 | 6 |
| Net profit | 72 | 2 | 7 | 21 | 13 | -95 | -3 | 3 | 25 | -123 | -94 | 19 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 558 | 585 | 350 | 482 | 507 | 389 | 378 | 706 | 431 | 387 | 94 | 208 |
| Equity | 152 | 153 | 161 | 181 | 194 | 99 | 96 | 99 | 124 | 1 | -92 | -74 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 406 | 432 | 189 | 301 | 313 | 290 | 282 | 607 | 308 | 386 | 186 | 282 |
| Total debt | 406 | 432 | 189 | 301 | 313 | 290 | 282 | 607 | 308 | 386 | 186 | 282 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Founder | Founder | 2012 | — | — |
AV Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Liselotte Stein Haning | Founder | 0 companies |
| Anne Vejtorp | Management | 0 companies |