| Revenue | DKK -88K | -132% |
| EBITDA | DKK -88K | -132% |
| Net profit | DKK -439K | -378% |
| Total assets | DKK 140K | -75% |
| Equity | DKK -2,9M | -18% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -472 | -50 | -1.847 | -248 | 271 | -88 |
| Staff expenses | -0 | -385 | -202 | -0 | -0 | -0 |
| EBITDA | -472 | -436 | -2.049 | -248 | 271 | -88 |
| Depreciation & amort. | -44 | -92 | -115 | -92 | -92 | -92 |
| EBIT | -516 | -527 | -2.163 | -339 | 179 | -179 |
| Net financials | -102 | -175 | -261 | -71 | -21 | -0 |
| Profit before tax | -618 | -702 | -2.424 | -410 | 158 | -179 |
| Tax | -0 | -289 | 29 | -0 | -0 | 260 |
| Net profit | -618 | -413 | -2.453 | -410 | 158 | -439 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 2.827 | 3.696 | 718 | 685 | 551 | 140 |
| Equity | 657 | 244 | -2.209 | -2.619 | -2.461 | -2.900 |
| Long-term debt | 935 | 2.203 | 1.965 | 2.479 | 2.939 | 2.933 |
| Short-term debt | 1.234 | 1.249 | 962 | 825 | 73 | 106 |
| Total debt | 2.169 | 3.452 | 2.927 | 3.304 | 3.012 | 3.039 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Management | Management | 2025 | — | — |
LW Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LG GRUPPEN ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 5.0% | 5.0% | 2020 | |
North Star Group Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Lundgaard | Management | 0 companies |
| Lars Wolff Graversen | Management | 0 companies |
| Negin Hedegaard | Board of Directors | 0 companies |
| Mette Graversen | Chairman | 0 companies |