| Revenue | DKK 763K | +177% |
| EBITDA | DKK 205K | +254% |
| Net profit | DKK 160K | +247% |
| Total assets | DKK 493K | +37% |
| Equity | DKK -93K | +63% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -99 | 38 | 280 | 351 | 573 | 390 | 275 | 763 |
| Staff expenses | -453 | -4 | -268 | -390 | -426 | -354 | -409 | -557 |
| EBITDA | -552 | 33 | 12 | -39 | 147 | 37 | -134 | 205 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -552 | 33 | 12 | -39 | 147 | 37 | -134 | 205 |
| Net financials | -0 | -45 | -22 | -20 | -23 | -23 | -22 | -22 |
| Profit before tax | -552 | -11 | -10 | -59 | 125 | 14 | -156 | 184 |
| Tax | -118 | -6 | -3 | -51 | -65 | -57 | -47 | 23 |
| Net profit | -434 | -5 | -7 | -8 | 190 | 70 | -109 | 160 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 151 | 159 | 180 | 200 | 485 | 465 | 361 | 493 |
| Equity | -433 | -389 | -396 | -405 | -214 | -144 | -253 | -93 |
| Long-term debt | 486 | 486 | 486 | 486 | 0 | 0 | 513 | 514 |
| Short-term debt | 584 | 63 | 90 | 118 | 699 | 609 | 614 | 586 |
| Total debt | 584 | 549 | 576 | 605 | 699 | 609 | 614 | 586 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
RK Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2017 | |
| Individual | 25.0% | 25.0% | 2018 | |
Marlauto ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Laurent Marquis | Chief Executive Officer | 0 companies |
| Rune Klausen Ulv Larsen | Management | 0 companies |
| John Erland Østergaard | Chairman | 0 companies |
| Miha Vrhovec | Board of Directors | 0 companies |