| Revenue | DKK 0 | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK -3K | +23% |
| Total assets | DKK 50K | +0% |
| Equity | DKK -133K | -3% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 659 | -58 | 10 | 261 | 23 | 41 | 0 | 0 | 0 |
| Staff expenses | -290 | -3 | -8 | -91 | -103 | -0 | -0 | -0 | -0 |
| EBITDA | 370 | -61 | 2 | 170 | -80 | 39 | -18 | 0 | 0 |
| Depreciation & amort. | -0 | -0 | -149 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 370 | -61 | -148 | 170 | -80 | 39 | -18 | 0 | 0 |
| Net financials | -0 | -3 | -3 | -2 | -3 | -2 | -3 | -4 | -3 |
| Profit before tax | 369 | -64 | -151 | 168 | -83 | 37 | -21 | -4 | -3 |
| Tax | 82 | -14 | -33 | 60 | 47 | -0 | -0 | -0 | -0 |
| Net profit | 287 | -50 | -118 | 107 | -131 | 37 | -21 | -4 | -3 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 526 | 201 | 49 | 145 | 28 | 63 | 50 | 50 | 50 |
| Equity | 337 | 0 | -117 | -10 | -141 | -104 | -125 | -129 | -133 |
| Long-term debt | 0 | 0 | 0 | 0 | 47 | 108 | 108 | 108 | 108 |
| Short-term debt | 189 | 201 | 166 | 155 | 122 | 59 | 66 | 71 | 74 |
| Total debt | 189 | 201 | 166 | 155 | 169 | 167 | 174 | 179 | 182 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LØ Management | Management | 2018 | — | — |
JG Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VALOREM ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Østergaard | Management | 0 companies |
| Jesper Gelser | Management | 0 companies |