| Revenue | DKK 1,1M | +23% |
| EBITDA | DKK 265K | +799% |
| Net profit | DKK 277K | +234% |
| Total assets | DKK 2M | +1% |
| Equity | DKK 1,4M | +25% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -28 | 401 | -24 | 280 | 98 | 108 | 782 | 904 | 1.116 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -820 | -875 | -851 |
| EBITDA | 0 | -28 | 401 | -24 | 280 | 98 | 108 | -37 | 30 | 265 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -28 | 401 | -24 | 280 | 98 | 108 | -37 | 30 | 265 |
| Net financials | 14 | 33 | 48 | 43 | 64 | 75 | 109 | 46 | 81 | 101 |
| Profit before tax | 14 | 6 | 449 | 19 | 344 | 172 | 218 | 8 | 111 | 367 |
| Tax | 4 | 1 | 101 | 4 | 76 | 39 | 52 | 3 | 28 | 89 |
| Net profit | 10 | 4 | 348 | 14 | 268 | 133 | 166 | 5 | 83 | 277 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 622 | 930 | 910 | 976 | 1.587 | 1.865 | 2.420 | 1.786 | 1.974 | 1.999 |
| Equity | 90 | 94 | 442 | 457 | 724 | 858 | 1.024 | 1.029 | 1.112 | 1.389 |
| Long-term debt | 363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 169 | 836 | 468 | 520 | 863 | 1.008 | 1.397 | 757 | 863 | 610 |
| Total debt | 532 | 836 | 468 | 520 | 863 | 1.008 | 1.397 | 757 | 863 | 610 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OF Management | Management | 2016 | — | — |
ET Founder | Founder | 2016 | — | — |
LT Founder | Founder | 2016 | — | — |
LD Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LO MADSEN ApS | Company | 50.0% | 50.0% | 2016 |
| Individual | 20.0% | 20.0% | 2016 | |
| Individual | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Feder Madsen | Management | 0 companies |
| Eric Tonon | Founder | 0 companies |
| Luca Tonon | Founder | 0 companies |
| Lars Duus Madsen | Management | 0 companies |