| Revenue | DKK 30K | -80% |
| EBITDA | DKK -49K | +61% |
| Net profit | DKK -50K | +70% |
| Total assets | DKK 452K | -20% |
| Equity | DKK 452K | -10% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 325 | 113 | 112 | -265 | 301 | 1.145 | 1.379 | 150 | 30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 23 | -185 | -90 | -294 | 40 | 190 | 272 | -125 | -49 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 23 | -185 | -90 | -294 | 40 | 190 | 272 | -125 | -49 |
| Net financials | -41 | -26 | -41 | -17 | -11 | -15 | -7 | 2 | -1 |
| Profit before tax | -18 | -211 | -132 | -311 | 29 | 175 | 265 | -123 | -50 |
| Tax | -0 | -0 | -0 | -0 | 6 | -110 | 59 | 45 | -0 |
| Net profit | -18 | -211 | -132 | -311 | 22 | 285 | 206 | -168 | -50 |
| Item | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 652 | 721 | 710 | 340 | 358 | 696 | 822 | 565 | 452 |
| Equity | 32 | -131 | 468 | 157 | 179 | 464 | 670 | 502 | 452 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 |
| Short-term debt | 619 | 852 | 242 | 184 | 179 | 232 | 152 | 20 | 0 |
| Total debt | 619 | 852 | 242 | 184 | 179 | 232 | 152 | 63 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LunaStone Holding ApS | Company | 66.7% | 66.7% | 2018 |
| Individual | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Strand | Chief Executive Officer | 0 companies |
| Morten Lave | Board of Directors | 0 companies |
| Jesper Dalum | Board of Directors | 0 companies |
| Steen Grøntved | Chairman | 0 companies |