| Revenue | DKK -432K | -43% |
| EBITDA | DKK -1M | +16% |
| Net profit | DKK -814K | +16% |
| Total assets | DKK 1,2M | +29% |
| Equity | DKK 560K | -3% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.195 | 2.921 | 1.486 | -756 | -432 |
| Staff expenses | -2.524 | -2.478 | -941 | -459 | -592 |
| EBITDA | 671 | 443 | 545 | -1.215 | -1.024 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 671 | 443 | 545 | -1.215 | -1.024 |
| Net financials | -14 | -15 | -24 | -26 | -20 |
| Profit before tax | 657 | 429 | 522 | -1.241 | -1.043 |
| Tax | 145 | 99 | 115 | -273 | -229 |
| Net profit | 511 | 330 | 407 | -968 | -814 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.058 | 3.573 | 2.980 | 929 | 1.195 |
| Equity | 1.869 | 2.198 | 2.605 | 578 | 560 |
| Long-term debt | 187 | 187 | 0 | 0 | 0 |
| Short-term debt | 2.002 | 1.188 | 375 | 352 | 635 |
| Total debt | 2.189 | 1.374 | 375 | 352 | 635 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LS Management | Management | 2023 |
| Former (1) | ||
MF Management | Management | 2016 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Former (6) | ||
| Board of Directors | 2018 – 2018 | |
| Chairman | 2022 – 2023 | |
| Deputy Chairman | 2018 – 2018 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2020 – 2023 | |
| Chairman | 2018 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 66.67–89.99% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Schmidt Larsen | Management | 0 companies |
| Molly Franch Fletcher | Management | 0 companies |
| Erik Flørnæss Mortensen | Board of Directors | 0 companies |
| Anders Christian Andersen | Chairman | 0 companies |
| Claus Aaberg Lundqvist | Board of Directors | 0 companies |
| Steen Ejstrup | Chairman | 0 companies |
| Anne Morris Bay | Deputy Chairman | 0 companies |
| Jan Christensen | Board of Directors | 0 companies |
| Hauke Helmut Haas | Board of Directors | 0 companies |
| Karsten Pedersen | Chairman | 0 companies |