| Revenue | DKK 1,3M | +61% |
| EBITDA | DKK 430K | -41% |
| Net profit | DKK -60K | -117% |
| Total assets | DKK 8M | +123% |
| Equity | DKK 4,8M | +2429% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -14 | -13 | -67 | 253 | 835 | 1.341 |
| Staff expenses | -0 | -15 | -3 | -402 | -108 | -912 |
| EBITDA | -14 | -27 | -70 | -149 | 727 | 430 |
| Depreciation & amort. | -0 | -27 | -76 | -118 | -203 | -345 |
| EBIT | -14 | -54 | -146 | -267 | 524 | 85 |
| Net financials | -0 | -0 | -1 | -11 | -83 | -177 |
| Profit before tax | -14 | -54 | -147 | -279 | 441 | -92 |
| Tax | -2 | -44 | -64 | -86 | 81 | -32 |
| Net profit | -12 | -10 | -83 | -193 | 360 | -60 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 78 | 675 | 1.132 | 1.449 | 3.571 | 7.958 |
| Equity | 38 | 28 | -54 | -172 | 188 | 4.753 |
| Long-term debt | 0 | 0 | 0 | 957 | 2.357 | 2.143 |
| Short-term debt | 36 | 647 | 1.186 | 664 | 804 | 872 |
| Total debt | 36 | 647 | 1.186 | 1.621 | 3.160 | 3.015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LE Management | Management | 2019 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WISMAR HOLDING ApS | Company | 66.7% | 66.7% | 2025 |
Anders Rostén Holding ApS | Company | 15.0% | 15.0% | 2025 |
DBPT Fond K/S | Company | 5.0% | 5.0% | 2024 |
Lars Ellebæk Due Holding ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ellebæk Due | Management | 0 companies |
| Jesper Wismar Thygesen | Chief Executive Officer | 0 companies |
| Jens Christian Klibo | Board of Directors | 0 companies |
| Per Andersen | Board of Directors | 0 companies |