| Revenue | DKK 2,4M | -34% |
| EBITDA | DKK 453K | -78% |
| Net profit | DKK 308K | -79% |
| Total assets | DKK 8,7M | -24% |
| Equity | DKK 4,8M | -13% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -510 | 1.088 | 1.445 | 967 | 1.887 | 2.415 | 2.318 | 3.612 | 2.379 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -987 | 626 | 991 | 564 | 1.397 | 1.797 | 1.499 | 2.033 | 453 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -987 | 626 | 991 | 564 | 1.397 | 1.797 | 1.499 | 2.033 | 453 |
| Net financials | -302 | -318 | -309 | -173 | -58 | -42 | -177 | -100 | -52 |
| Profit before tax | -1.290 | 308 | 682 | 390 | 1.339 | 1.754 | 1.322 | 1.933 | 401 |
| Tax | -281 | 68 | 152 | 90 | 297 | 392 | 295 | 433 | 93 |
| Net profit | -1.009 | 240 | 530 | 301 | 1.042 | 1.363 | 1.027 | 1.500 | 308 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.750 | 9.306 | 8.188 | 8.971 | 11.124 | 9.375 | 10.852 | 11.395 | 8.674 |
| Equity | -509 | -269 | 261 | 562 | 1.603 | 2.966 | 3.993 | 5.493 | 4.801 |
| Long-term debt | 5.218 | 4.696 | 4.179 | 3.620 | 2.976 | 2.239 | 1.122 | 655 | 356 |
| Short-term debt | 3.850 | 4.620 | 3.408 | 4.440 | 6.185 | 3.821 | 5.370 | 4.810 | 3.151 |
| Total debt | 9.068 | 9.317 | 7.587 | 8.060 | 9.161 | 6.059 | 6.492 | 5.465 | 3.507 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Management | Management | 2016 | — | — |
LO Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L.O.K.L. HOLDING ApS | Company | 66.7% | 66.7% | 2018 |
| Individual | 25.0% | 25.0% | 2017 | |
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Egholm Jørgensen | Management | 0 companies |
| Lars Ole Kaa Larsen | Management | 0 companies |
| Olof Mathias Larsson | Board of Directors | 0 companies |
| Per Niclas Larsson | Board of Directors | 0 companies |
| Olof Mathias Larsson Frenzel | Board of Directors | 0 companies |
| Pär Lindgren | Board of Directors | 0 companies |