| Revenue | DKK -37K | +262% |
| EBITDA | DKK -37K | -262% |
| Net profit | DKK -31K | -214% |
| Total assets | DKK 161K | -13% |
| Equity | DKK 69K | -31% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | -10 | -42 | -90 | 4 | 16 | -14 | -10 | -37 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -192 | -391 | -42 | -90 | 4 | 16 | -14 | -10 | -37 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -192 | -391 | -42 | -90 | 4 | 16 | -14 | -10 | -37 |
| Net financials | 146 | 488 | -12 | 117 | -0 | -0 | -1 | -3 | -3 |
| Profit before tax | -45 | 97 | -55 | 28 | 4 | 16 | -15 | -13 | -40 |
| Tax | -0 | -0 | -0 | -0 | -57 | -0 | -3 | -3 | -9 |
| Net profit | -45 | 97 | -55 | 28 | 61 | 16 | -12 | -10 | -31 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.902 | 3.930 | 3.465 | 341 | 299 | 311 | 197 | 187 | 161 |
| Equity | 5 | 102 | 17 | 45 | 106 | 122 | 110 | 100 | 69 |
| Long-term debt | 3.415 | 2.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 482 | 925 | 3.448 | 296 | 194 | 190 | 88 | 87 | 93 |
| Total debt | 3.897 | 3.828 | 3.448 | 296 | 194 | 190 | 88 | 87 | 93 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Management | Management | 2018 | — | — |
KS Founder | Founder | 2016 | — | — |
AS Founder | Founder | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANKEMI HOLDING ApS | Company | 66.7% | 66.7% | 2024 |
LMRS Holding ApS | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Ravn | Management | 0 companies |
| Kent Staub | Founder | 0 companies |
| Anne-Marie Staub | Founder | 0 companies |
| Lars Peter Nielsen | Board of Directors | 0 companies |
| Bo Vilsgaard | Board of Directors | 0 companies |
| Mogens Norlén | Chairman | 0 companies |
| Henny Berrit Ravn | Board of Directors | 0 companies |