| Revenue | DKK 129K | -51% |
| EBITDA | DKK 124K | -52% |
| Net profit | DKK 123K | -51% |
| Total assets | DKK 82K | +25% |
| Equity | DKK 22K | +122% |
| Employees | 0 | — |
| Item | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -96 | -141 | -28 | 65 | 165 | 422 | 261 | 129 |
| Staff expenses | -494 | -235 | -0 | -0 | -0 | -0 | -0 | -5 |
| EBITDA | -590 | -375 | -28 | 65 | 165 | 422 | 261 | 124 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -590 | -375 | -28 | 65 | 165 | 422 | 261 | 124 |
| Net financials | -11 | -37 | -26 | -25 | -22 | -14 | -7 | -1 |
| Profit before tax | -601 | -412 | -54 | 40 | 143 | 408 | 254 | 123 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -601 | -412 | -54 | 40 | 143 | 408 | 254 | 123 |
| Item | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 116 | 37 | 28 | 14 | 55 | 148 | 66 | 82 |
| Equity | -481 | -893 | -947 | -907 | -764 | -355 | -102 | 22 |
| Long-term debt | 564 | 875 | 881 | 809 | 706 | 0 | 0 | 0 |
| Short-term debt | 33 | 55 | 94 | 111 | 112 | 503 | 167 | 61 |
| Total debt | 597 | 930 | 975 | 920 | 818 | 503 | 167 | 61 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Management | Management | 2016 | — | — |
LL Founder | Founder | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VACUM SOL MONTAGE ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Egholm Andersen | Management | 0 companies |
| Lars Lemming | Founder | 0 companies |
| Anette Elisabeth Lyngshauge Rasmussen | Chairman | 0 companies |
| Martin Hoffgaard Rasmussen | Board of Directors | 0 companies |
| Ebbe Rostorp | Chairman | 0 companies |
| Michael Johan Popp-Madsen | Board of Directors | 0 companies |
| Peer Egholm Andersen | Chairman | 0 companies |