| Revenue | DKK -3M | +23% |
| EBITDA | DKK -5,7M | -19% |
| Net profit | DKK -10,1M | -26% |
| Total assets | DKK 210,1M | +8% |
| Equity | DKK 114,1M | +372% |
| Employees | 12 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -555 | -1.383 | -2.370 | -2.105 | -2.726 | -2.474 | -3.038 |
| Staff expenses | -0 | -98 | -109 | -649 | -1.028 | -1.628 | -2.283 | -2.632 |
| EBITDA | -6 | -653 | -1.492 | -3.019 | -3.134 | -4.353 | -4.757 | -5.670 |
| Depreciation & amort. | -0 | -328 | -461 | -1.907 | -2.195 | -2.422 | -2.432 | -3.240 |
| EBIT | -6 | -981 | -1.953 | -4.926 | -5.329 | -6.776 | -7.188 | -8.910 |
| Net financials | 0 | -1.357 | -1.754 | -2.144 | -1.986 | -2.037 | -3.166 | -4.084 |
| Profit before tax | -6 | -2.338 | -3.707 | -7.070 | -7.315 | -8.813 | -10.354 | -12.994 |
| Tax | -1 | -513 | -816 | -1.555 | -1.617 | -1.948 | -2.284 | -2.863 |
| Net profit | -5 | -1.824 | -2.891 | -5.514 | -5.698 | -6.865 | -8.071 | -10.131 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4.569 | 75.317 | 122.699 | 143.972 | 152.703 | 169.580 | 195.146 | 210.138 |
| Equity | 45 | 3.221 | 330 | -5.185 | 39.117 | 32.252 | 24.182 | 114.051 |
| Long-term debt | 0 | 30.200 | 30.610 | 30.697 | 30.787 | 30.879 | 30.879 | 30.879 |
| Short-term debt | 4.523 | 41.896 | 91.759 | 118.460 | 82.799 | 106.449 | 140.085 | 65.208 |
| Total debt | 4.523 | 72.096 | 122.369 | 149.156 | 113.585 | 137.328 | 170.964 | 96.087 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LSA A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Søndergaard Andersen | Management | 0 companies |