| Revenue | DKK 2,4M | +93% |
| EBITDA | DKK 484K | -61% |
| Net profit | DKK 28K | -96% |
| Total assets | DKK 4,5M | +32% |
| Equity | DKK 833K | +3% |
| Employees | 12 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.672 | 2.416 | 3.848 | 10.295 | 7.915 | 9.212 | -1.325 | 5.089 | -294 | 1.234 | 2.385 |
| Staff expenses | -4.405 | -6.055 | -6.055 | -8.393 | -11.311 | -11.936 | -5.772 | -5.882 | -449 | -2 | -1.897 |
| EBITDA | -733 | -3.639 | -3.106 | 1.903 | -3.398 | -3.014 | -7.098 | -793 | -1.028 | 1.233 | 484 |
| Depreciation & amort. | -485 | -625 | -675 | -2.605 | -243 | -485 | -590 | -1.270 | -0 | -0 | -191 |
| EBIT | -1.218 | -4.264 | -3.781 | -702 | -3.641 | -3.499 | -7.688 | -2.064 | -1.028 | 1.233 | 294 |
| Net financials | -230 | -63 | -41 | -45 | -155 | -201 | -264 | -233 | -114 | -194 | -258 |
| Profit before tax | -1.447 | -4.328 | -3.822 | -747 | -3.795 | -3.700 | -7.952 | -2.296 | -1.141 | 1.038 | 36 |
| Tax | -355 | -1.024 | -488 | -83 | -0 | -0 | -981 | -512 | -1.809 | 252 | 8 |
| Net profit | -1.092 | -3.304 | -3.335 | -664 | -3.795 | -3.700 | -6.971 | -1.785 | 668 | 786 | 28 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.622 | 5.341 | 4.386 | 7.783 | 7.547 | 9.571 | 5.943 | 4.532 | 2.209 | 3.428 | 4.525 |
| Equity | -1.042 | -3.106 | -153 | 3.694 | 1.686 | 3.106 | -3.865 | -5.649 | 19 | 805 | 833 |
| Long-term debt | 0 | 0 | 1.757 | 237 | 383 | 0 | 3.211 | 308 | 0 | 2.413 | 2.734 |
| Short-term debt | 6.588 | 8.321 | 2.728 | 3.436 | 5.006 | 6.464 | 6.596 | 9.874 | 2.191 | 210 | 958 |
| Total debt | 6.588 | 8.321 | 4.485 | 3.673 | 5.389 | 6.464 | 9.808 | 10.181 | 2.191 | 2.623 | 3.692 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2017 | — | — |
JK Management | Management | 2015 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
TW Management | Management | 2016 | — | — |
LD Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOCA Management ApS | Company | 100.0% | 100.0% | 2025 |
Loca Lab ApS | Company | 100.0% | 100.0% | 2019 |
Claus Meyer Holding A/S | Company | 66.7% | 66.7% | 2017 |
LØGISMOSE MEYERS RESTAURANTER ApS | Company | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Holst | Management | 0 companies |
| Jacob Kocemba | Management | 0 companies |
| Torsten Bachmann Vildgaard | Chief Executive Officer | 0 companies |
| Thomas William Scobie Røkke | Management | 0 companies |
| Lisbeth Dau | Management | 0 companies |
| Søren Mathias Braarup Westh | Board of Directors | 0 companies |
| Steen Aalund Olsen | Board of Directors | 0 companies |
| Michael Ingemann Nielsen | Board of Directors | 0 companies |
| Steen Halbye | Chairman | 0 companies |
| Henrik Vildenfeldt | Board of Directors | 0 companies |
| Claus Meyer Nielsen | Chairman | 0 companies |
| Henrik Hammer | Board of Directors | 0 companies |