| Revenue | DKK 1,3M | +1% |
| EBITDA | DKK 291K | -11% |
| Net profit | DKK 172K | -26% |
| Total assets | DKK 1,1M | +4% |
| Equity | DKK 449K | +5% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 87 | 154 | 154 | 72 | 48 | 117 | 109 | 932 | 1.296 | 1.312 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -550 | -970 | -1.021 |
| EBITDA | 87 | 154 | 154 | 72 | 48 | 117 | 109 | 382 | 326 | 291 |
| Depreciation & amort. | -0 | -3 | -5 | -5 | -2 | -0 | -0 | -0 | -17 | -70 |
| EBIT | 87 | 151 | 149 | 67 | 47 | 117 | 109 | 382 | 309 | 221 |
| Net financials | 1 | 0 | -1 | -1 | -2 | -2 | -2 | -2 | 2 | 4 |
| Profit before tax | 88 | 151 | 147 | 66 | 45 | 115 | 107 | 380 | 311 | 226 |
| Tax | 21 | 34 | 33 | 15 | 10 | 26 | 24 | 87 | 77 | 54 |
| Net profit | 66 | 118 | 114 | 51 | 35 | 89 | 82 | 293 | 233 | 172 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 290 | 211 | 218 | 140 | 257 | 223 | 343 | 735 | 1.041 | 1.081 |
| Equity | 116 | 168 | 164 | 101 | 85 | 139 | 132 | 343 | 427 | 449 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 174 | 43 | 52 | 39 | 172 | 84 | 210 | 382 | 599 | 618 |
| Total debt | 174 | 43 | 52 | 39 | 172 | 84 | 210 | 382 | 599 | 618 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M&M LICENS ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Overby | Management | 0 companies |