| Revenue | DKK 1,5M | +1470% |
| EBITDA | DKK -508K | +48% |
| Net profit | DKK -844K | +32% |
| Total assets | DKK 2,7M | -1% |
| Equity | DKK -64K | -106% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -380 | 507 | 852 | 824 | -800 | -1.744 | -372 | 94 | 1.480 |
| Staff expenses | -316 | -818 | -1.038 | -1.050 | -1.149 | -1.079 | -1.187 | -1.010 | -1.988 |
| EBITDA | -696 | -310 | -186 | -226 | -1.948 | -2.823 | -2.028 | -983 | -508 |
| Depreciation & amort. | -166 | -234 | -208 | -259 | -269 | -271 | -266 | -266 | -266 |
| EBIT | -862 | -544 | -395 | -485 | -2.218 | -3.094 | -2.294 | -1.249 | -774 |
| Net financials | -57 | -90 | -136 | -142 | -158 | -197 | -8 | -0 | -70 |
| Profit before tax | -919 | -634 | -531 | -627 | -2.376 | -3.291 | -2.302 | -1.250 | -844 |
| Tax | -201 | -140 | -117 | -137 | 95 | 500 | -0 | -0 | -0 |
| Net profit | -718 | -494 | -414 | -490 | -2.471 | -3.791 | -2.302 | -1.250 | -844 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.784 | 5.705 | 6.511 | 5.876 | 4.515 | 4.088 | 2.699 | 2.682 | 2.666 |
| Equity | -668 | -1.162 | -1.576 | -2.066 | -4.538 | -8.329 | 2.328 | 1.078 | -64 |
| Long-term debt | 0 | 0 | 0 | 20 | 56 | 0 | 0 | 1.147 | 2.409 |
| Short-term debt | 4.452 | 6.867 | 8.087 | 7.922 | 8.997 | 12.417 | 372 | 458 | 321 |
| Total debt | 4.452 | 6.867 | 8.087 | 7.942 | 9.053 | 12.417 | 372 | 1.604 | 2.730 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2023 | |
GP Boars ApS | Company | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Rasmussen | Management | 0 companies |
| Jacob Pilgaard | Board of Directors | 0 companies |
| Kristian Viekilde Pedersen | Board of Directors | 0 companies |
| Johannes Husted Dall | Board of Directors | 0 companies |
| Hans Aage Bundgaard | Board of Directors | 0 companies |
| Wesoly Raffael | Chairman | 0 companies |
| Bent Claudi Lassen | Chairman | 0 companies |
| Claus Ejner Holmgaard | Board of Directors | 0 companies |
| Weber Albrecht | Board of Directors | 0 companies |
| Jesper Bisgaard Sanden | Board of Directors | 0 companies |