| Revenue | DKK -409K | -81% |
| EBITDA | DKK -898K | +72% |
| Net profit | DKK -682K | +70% |
| Total assets | DKK 26,2M | -6% |
| Equity | DKK 24,8M | -3% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -709 | 1.045 | 22.595 | 35.459 | 25.690 | 11.090 | -2.171 | -409 |
| Staff expenses | -0 | -0 | -584 | -1.373 | -1.319 | -1.232 | -1.022 | -489 |
| EBITDA | -709 | 1.045 | 22.011 | -655 | 20.336 | 9.858 | -3.193 | -898 |
| Depreciation & amort. | -0 | -2.000 | -1.675 | -300 | -0 | -0 | -0 | -0 |
| EBIT | -709 | -955 | 20.336 | -955 | 20.336 | 9.858 | -3.193 | -898 |
| Net financials | -32 | 128 | 160 | 318 | 439 | 279 | 287 | 24 |
| Profit before tax | -741 | -827 | 20.496 | 34.104 | 24.809 | 10.137 | -2.906 | -875 |
| Tax | -0 | -325 | 5.694 | 6.337 | 5.471 | 2.241 | -639 | -192 |
| Net profit | -741 | -502 | 14.802 | 27.767 | 19.338 | 7.896 | -2.267 | -682 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 34.998 | 84.727 | 133.165 | 150.071 | 85.720 | 36.367 | 27.945 | 26.246 |
| Equity | 9.259 | 8.757 | 23.415 | 50.963 | 70.075 | 27.710 | 25.443 | 24.761 |
| Long-term debt | 0 | 32.125 | 38.494 | 8.346 | 0 | -172 | -0 | 172 |
| Short-term debt | 25.739 | 43.845 | 70.656 | 89.885 | 14.609 | 7.729 | 1.801 | 694 |
| Total debt | 25.739 | 75.970 | 109.151 | 98.231 | 14.609 | 7.729 | 1.801 | 694 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BALDER DANMARK A/S | Company | 50.0% | 50.0% | 2020 |
SJÆLSØ MANAGEMENT ApS | Company | 33.3% | 33.3% | 2017 |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Jacobsen | Management | 0 companies |
| Flemming Joseph Jensen | Chairman | 0 companies |
| Peter Toft Ebbesen | Board of Directors | 0 companies |
| Jan Magnus Rudén | Board of Directors | 0 companies |
| Christina Holberg Fenger | Board of Directors | 0 companies |
| Eric Sören Runsteen | Chairman | 0 companies |
| Jacob Hovmøller Christensen | Board of Directors | 0 companies |
| Dan Thomas Hillskär | Board of Directors | 0 companies |
| Elisabeth Barkarmo | Board of Directors | 0 companies |