| Revenue | DKK -6,7M | +52% |
| EBITDA | DKK -10,4M | -31% |
| Net profit | DKK -7,2M | +9% |
| Total assets | DKK 6,7M | +74% |
| Equity | DKK -4,6M | -604% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | -5 | — | 0 | -5.693 | -3.044 | -4.449 | -6.741 |
| Staff expenses | -0 | -0 | -0 | -567 | -1.932 | -3.457 | -3.652 |
| EBITDA | -5 | -7 | 0 | -6.260 | -4.976 | -7.906 | -10.393 |
| Depreciation & amort. | -0 | -0 | -0 | -251 | -68 | -42 | -31 |
| EBIT | -5 | -7 | 0 | -6.512 | -5.044 | -7.948 | -10.424 |
| Net financials | 6 | 5 | 0 | -38 | -553 | -22 | -272 |
| Profit before tax | 0 | -2 | 0 | -6.550 | -5.597 | -7.970 | -10.696 |
| Tax | -0 | -0 | -0 | -1.367 | -1.237 | -110 | -3.525 |
| Net profit | 0 | -2 | 0 | -5.183 | -4.360 | -7.860 | -7.171 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Total assets | 86 | 84 | 78 | 5.949 | 6.017 | 3.883 | 6.743 |
| Equity | 80 | 78 | 78 | -4.446 | 3.116 | 905 | -4.566 |
| Long-term debt | 0 | 0 | 0 | 3.408 | 0 | 0 | 0 |
| Short-term debt | 6 | 6 | 0 | 6.987 | 2.878 | 2.977 | 11.308 |
| Total debt | 6 | 6 | 0 | 10.395 | 2.878 | 2.977 | 11.308 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JS Management | Management | 2013 | — | — |
RS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LMI Group Holding ApS | Company | 66.7% | 66.7% | 2016 |
| Individual | 25.0% | 25.0% | 2016 | |
Little Miracles International Holding ApS | Company | 100.0% | 100.0% | 2017 |
North-East Family Office Holding 3 ApS | Company | 66.7% | 66.7% | 2016 |
LMI Drinks ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Senger | Chief Executive Officer | 0 companies |
| Jørn Senger | Management | 0 companies |
| Rasmus Skytte | Management | 0 companies |
| Martin Høyer-Hansen | Chairman | 0 companies |
| Marc Catton | Board of Directors | 0 companies |
| Steen Aage Bock | Chairman | 0 companies |