| Revenue | DKK 133K | -95% |
| EBITDA | DKK 102K | -96% |
| Net profit | DKK -843K | -242% |
| Total assets | DKK 9,5M | -46% |
| Equity | DKK 2,1M | -29% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 450 | 1.136 | 819 | 1.308 | 1.528 | 1.544 | 2.466 | 133 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 450 | 1.136 | 819 | 1.308 | 1.528 | 1.544 | 2.466 | 102 |
| Depreciation & amort. | -12 | -337 | -337 | -346 | -726 | -982 | -1.559 | -722 |
| EBIT | 438 | 799 | 482 | 962 | 802 | 562 | 907 | -620 |
| Net financials | -0 | -319 | -251 | -178 | -220 | -186 | -144 | -348 |
| Profit before tax | 438 | 481 | 231 | 784 | 582 | 375 | 763 | -968 |
| Tax | 96 | 106 | 51 | 172 | 128 | 83 | 168 | -125 |
| Net profit | 342 | 375 | 180 | 612 | 454 | 293 | 595 | -843 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 10.840 | 9.937 | 9.685 | 11.104 | 16.540 | 20.786 | 17.397 | 9.473 |
| Equity | 392 | 767 | 947 | 1.558 | 2.012 | 2.305 | 2.900 | 2.057 |
| Long-term debt | 3.195 | 3.772 | 4.160 | 3.352 | 4.073 | 4.261 | 3.556 | 806 |
| Short-term debt | 6.649 | 4.778 | 4.452 | 6.004 | 10.234 | 13.976 | 10.856 | 6.587 |
| Total debt | 9.844 | 8.549 | 8.611 | 9.357 | 14.307 | 18.238 | 14.411 | 7.393 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Management | Management | 2017 | — | — |
LM Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANKEMI HOLDING ApS | Company | 66.7% | 66.7% | 2023 |
LMRS Holding ApS | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Ravn | Management | 0 companies |
| Lukas Maximilian Ravn Staub | Management | 0 companies |
| Lars Peter Nielsen | Board of Directors | 0 companies |
| Mogens Norlén | Chairman | 0 companies |
| Anne Margrethe Holm | Board of Directors | 0 companies |
| Henny Berrit Ravn | Board of Directors | 0 companies |
| Kent Staub | Board of Directors | 0 companies |