| Revenue | DKK 2,7M | -13% |
| EBITDA | DKK -44K | -108% |
| Net profit | DKK -53K | -115% |
| Total assets | DKK 2,5M | +6% |
| Equity | DKK 855K | -29% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 938 | 319 | 1.742 | 2.293 | 3.556 | 2.375 | 3.725 | 6.208 | 6.457 | 3.286 | 3.111 | 2.703 |
| Staff expenses | -1.052 | -306 | -875 | -1.616 | -2.842 | -0 | -4.456 | -5.468 | -6.300 | -3.216 | -2.564 | -2.747 |
| EBITDA | -114 | 12 | 867 | 677 | 714 | 567 | -731 | 740 | 145 | 70 | 547 | -44 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -4 | -0 | -0 | -0 | -0 |
| EBIT | -114 | 12 | 867 | 677 | 714 | 567 | -735 | 736 | 145 | 70 | 547 | -44 |
| Net financials | -21 | -6 | -2 | -6 | -1 | 2 | -263 | -27 | 3 | -76 | -82 | -18 |
| Profit before tax | -135 | 7 | 865 | 671 | 713 | 568 | -998 | 709 | 148 | -6 | 466 | -63 |
| Tax | -23 | -0 | 175 | 186 | 189 | 150 | -0 | -0 | 6 | -15 | 112 | -10 |
| Net profit | -111 | 7 | 689 | 485 | 524 | 418 | -998 | 709 | 142 | 9 | 354 | -53 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 329 | 420 | 1.469 | 2.260 | 2.832 | 3.846 | 3.336 | 5.098 | 3.994 | 2.554 | 2.378 | 2.516 |
| Equity | -31 | -24 | 665 | 1.150 | 1.674 | 1.592 | 594 | 1.303 | 1.445 | 854 | 1.208 | 855 |
| Long-term debt | 0 | 0 | 0 | 156 | 180 | 160 | 0 | 81 | 84 | 87 | 90 | 81 |
| Short-term debt | 360 | 445 | 804 | 931 | 969 | 2.094 | 2.742 | 3.714 | 2.459 | 1.613 | 1.080 | 1.579 |
| Total debt | 360 | 445 | 804 | 1.086 | 1.149 | 2.254 | 2.742 | 3.795 | 2.543 | 1.700 | 1.170 | 1.661 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
AR Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALM 2014 HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Liza Maria Horsdal | Chief Executive Officer | 0 companies |
| Allan Rosenberg Horsdal | Management | 0 companies |
| Peter Afzelius | Board of Directors | 0 companies |
| Klaus Afzelius | Chairman | 0 companies |