| Revenue | DKK 7M | +22% |
| EBITDA | DKK 1,6M | +2% |
| Net profit | DKK 1M | +10% |
| Total assets | DKK 5,8M | +3% |
| Equity | DKK 3,4M | +36% |
| Employees | 12 | — |
| Item | 2018 | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.417 | 944 | 1.304 | 370 | 3.019 | 3.783 | 5.721 | 6.973 |
| Staff expenses | -1.379 | -1.339 | -1.974 | -528 | -2.606 | -3.496 | -4.125 | -5.340 |
| EBITDA | 38 | -395 | -670 | -158 | 414 | 287 | 1.596 | 1.633 |
| Depreciation & amort. | -3 | -13 | -26 | -40 | -195 | -285 | -298 | -311 |
| EBIT | 35 | -408 | -696 | -197 | 219 | 3 | 1.298 | 1.322 |
| Net financials | -5 | -0 | -2 | -15 | -43 | -87 | -87 | -9 |
| Profit before tax | 30 | -408 | -698 | -213 | 176 | -84 | 1.211 | 1.313 |
| Tax | 8 | -87 | -152 | -47 | 42 | -5 | 297 | 308 |
| Net profit | 22 | -321 | -546 | -166 | 134 | -79 | 914 | 1.006 |
| Item | 2018 | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.359 | 466 | 610 | 406 | 4.294 | 4.685 | 5.613 | 5.807 |
| Equity | 232 | -59 | 351 | 185 | 1.653 | 1.574 | 2.488 | 3.371 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.532 | 1.536 | 1.387 | 506 |
| Short-term debt | 2.120 | 525 | 259 | 222 | 1.109 | 1.575 | 1.677 | 1.768 |
| Total debt | 2.120 | 525 | 259 | 222 | 2.641 | 3.111 | 3.064 | 2.274 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 2020 | — | — |
LB Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LJMKA HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
Zeeberg Holding ApS | Company | 25.0% | 25.0% | 2019 |
| Individual | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Steinmetz Thomsen | Management | 0 companies |
| Lars Banke Welander | Management | 0 companies |
| Freddy Beck | Chairman | 0 companies |