| Revenue | DKK 951K | +15% |
| EBITDA | DKK -762K | -223% |
| Net profit | DKK -2,6M | -434% |
| Total assets | DKK 16,1M | -17% |
| Equity | DKK 8,7M | -23% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | -0 | 18 | 202 | 651 | 813 | 551 | 723 | 826 | 951 |
| Staff expenses | -0 | -0 | -0 | -0 | -177 | -177 | -149 | -164 | -208 | -163 |
| EBITDA | -0 | -0 | 18 | 202 | 3.254 | 836 | 980 | -2.021 | 618 | -762 |
| Depreciation & amort. | -0 | -0 | -0 | -32 | -107 | -127 | -101 | -87 | -84 | -72 |
| EBIT | -0 | -0 | 18 | 170 | 3.147 | 708 | 879 | -2.108 | 534 | -834 |
| Net financials | -3 | -3 | -12 | -51 | 6.883 | 2.231 | 4.117 | -7.344 | 285 | -3.428 |
| Profit before tax | -3 | -4 | 7 | 119 | 7.250 | 2.740 | 4.419 | -6.873 | 818 | -2.712 |
| Tax | -1 | -1 | 1 | 48 | 975 | 140 | 157 | -541 | 46 | -129 |
| Net profit | -2 | -3 | 5 | 71 | 6.275 | 2.600 | 4.262 | -6.331 | 772 | -2.582 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 151 | 145 | 2.272 | 5.285 | 18.088 | 22.648 | 26.266 | 19.075 | 19.307 | 16.068 |
| Equity | 48 | 45 | 50 | 1.234 | 7.851 | 12.630 | 16.882 | 10.551 | 11.323 | 8.741 |
| Long-term debt | 0 | 0 | 0 | 3.595 | 8.878 | 8.596 | 8.365 | 7.938 | 7.491 | 6.887 |
| Short-term debt | 103 | 100 | 2.222 | 112 | 375 | 374 | 20 | 131 | 14 | 160 |
| Total debt | 103 | 100 | 2.222 | 3.707 | 9.253 | 8.969 | 8.385 | 8.069 | 7.505 | 7.047 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LE Management | Management | 2015 | — | — |
KH Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Elbæk | Management | 0 companies |
| Kim Haubjerg Johansen | Management | 0 companies |