| Revenue | DKK -415K | +75% |
| EBITDA | DKK -417K | -74% |
| Net profit | DKK -2,2M | -337% |
| Total assets | DKK 9,3M | +53% |
| Equity | DKK 3,4M | -40% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.364 | 2.815 | 1.378 | 1.419 | 2.069 | 176 | -32 | -130 | -238 | -415 |
| Staff expenses | -1.081 | -1.315 | -630 | -954 | -1.259 | -399 | -137 | -0 | -2 | -1 |
| EBITDA | 2.283 | 1.500 | 748 | 466 | 750 | -283 | -217 | -131 | -240 | -417 |
| Depreciation & amort. | -7 | -94 | -97 | -97 | -58 | -56 | -100 | -0 | -0 | -0 |
| EBIT | 2.276 | 1.406 | 651 | 368 | 692 | -339 | -317 | -131 | -240 | -417 |
| Net financials | -52 | 110 | 57 | 75 | 270 | 296 | 453 | 568 | 1.422 | -1.808 |
| Profit before tax | 2.225 | 1.516 | 707 | 443 | 961 | -43 | 136 | 437 | 1.182 | -2.224 |
| Tax | 490 | 339 | 165 | 103 | 225 | -24 | 35 | 93 | 244 | -0 |
| Net profit | 1.734 | 1.177 | 542 | 340 | 736 | -19 | 101 | 344 | 938 | -2.224 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.949 | 4.593 | 4.383 | 4.820 | 4.853 | 4.374 | 4.450 | 4.940 | 6.071 | 9.314 |
| Equity | 1.784 | 2.961 | 3.413 | 3.663 | 4.309 | 4.235 | 4.296 | 4.640 | 5.578 | 3.353 |
| Long-term debt | 476 | 321 | 140 | 0 | 0 | 0 | 0 | 0 | 0 | 5.533 |
| Short-term debt | 679 | 1.291 | 808 | 1.138 | 506 | 125 | 155 | 300 | 494 | 427 |
| Total debt | 1.154 | 1.613 | 948 | 1.138 | 506 | 125 | 155 | 300 | 494 | 5.961 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Laila Rønne Vo | Management | 0 companies |