| Revenue | DKK -73K | -95% |
| EBITDA | DKK -73K | +96% |
| Net profit | DKK -474K | +78% |
| Total assets | DKK 673K | -43% |
| Equity | DKK -3,2M | -17% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 4.177 | -794 | 4.671 | 5.498 | 4.446 | -1.577 | -73 |
| Staff expenses | -3.397 | -3.859 | -2.247 | -3.913 | -2.893 | -145 | -0 |
| EBITDA | 780 | -4.653 | 2.424 | 1.585 | 1.553 | -1.722 | -73 |
| Depreciation & amort. | -78 | -33 | -73 | -29 | -48 | -0 | -0 |
| EBIT | 702 | -4.686 | 2.351 | 1.556 | 1.505 | -1.722 | -73 |
| Net financials | -118 | -91 | -70 | -1.777 | -152 | -794 | -419 |
| Profit before tax | 584 | -4.777 | 2.281 | -221 | 1.353 | -2.516 | -493 |
| Tax | 134 | -1.050 | 506 | 343 | 358 | -379 | -19 |
| Net profit | 450 | -3.726 | 1.776 | -564 | 995 | -2.137 | -474 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 23.125 | 4.173 | 10.458 | 8.261 | 6.339 | 1.179 | 673 |
| Equity | 950 | -2.776 | -1.001 | -1.565 | -570 | -2.707 | -3.180 |
| Long-term debt | 0 | 55 | 193 | 195 | 199 | 206 | 216 |
| Short-term debt | 21.139 | 6.512 | 10.402 | 9.410 | 6.505 | 3.567 | 3.563 |
| Total debt | 21.139 | 6.567 | 10.595 | 9.605 | 6.704 | 3.773 | 3.779 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2020 | — | — |
AE Management | Management | 2022 | — | — |
MN Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CMS HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
Alegar Holding ApS | Company | 33.3% | 33.3% | 2022 |
| Individual | 15.0% | 15.0% | 2017 | |
LS Projekt ApS | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jack Lynge | Management | 0 companies |
| Allan Egeris Arentsen | Management | 0 companies |
| Morten Nissen | Management | 0 companies |
| Carsten Michael Stender | Chairman | 0 companies |
| Sten Skjødt Ladekarl | Board of Directors | 0 companies |
| Torben Molme | Board of Directors | 0 companies |