| Revenue | DKK 976K | +44% |
| EBITDA | DKK -159K | +18% |
| Net profit | DKK -127K | +19% |
| Total assets | DKK 287K | +7% |
| Equity | DKK -214K | -147% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 416 | 414 | 422 | 538 | 688 | 677 | 976 |
| Staff expenses | -395 | -391 | -423 | -452 | -612 | -872 | -1.135 |
| EBITDA | 22 | 23 | -0 | 86 | 76 | -195 | -159 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 22 | 23 | -0 | 86 | 76 | -195 | -159 |
| Net financials | -0 | -0 | -1 | -1 | -2 | -5 | -2 |
| Profit before tax | 22 | 23 | -1 | 85 | 74 | -199 | -161 |
| Tax | 5 | 6 | 0 | 20 | 18 | -43 | -34 |
| Net profit | 17 | 17 | -2 | 65 | 57 | -156 | -127 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 265 | 273 | 369 | 377 | 678 | 269 | 287 |
| Equity | 67 | 84 | 48 | 113 | 120 | -87 | -214 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 198 | 189 | 320 | 264 | 558 | 356 | 501 |
| Total debt | 198 | 189 | 320 | 264 | 558 | 356 | 501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rothschild Henriksen Holding ApS | Company | 50.0% | 50.0% | 2017 |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Rothschild Henriksen | Management | 0 companies |
| Morten Røvik | Chairman | 0 companies |