| Revenue | DKK 424K | +51% |
| EBITDA | DKK 47K | +165% |
| Net profit | DKK 17K | +121% |
| Total assets | DKK 322K | -5% |
| Equity | DKK -1,2M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -121 | 40 | — | — | -2 | -314 | -156 | -180 | -198 | 324 | 441 | 386 | 280 | 424 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -77 | -65 | -146 | -446 | -460 | -391 | -353 | -377 |
| EBITDA | -121 | 40 | 0 | 0 | -2 | -314 | -233 | -245 | -343 | -122 | -19 | -5 | -73 | 47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -9 | -6 | -6 | -6 | -3 | -0 | -0 | -0 | -0 |
| EBIT | -121 | 40 | 0 | 0 | -2 | -324 | -239 | -251 | -350 | -125 | -19 | -5 | -73 | 47 |
| Net financials | -2 | -28 | 0 | 0 | -1 | -66 | -53 | -18 | -54 | -32 | -34 | -40 | -29 | -25 |
| Profit before tax | -123 | 68 | 0 | 0 | -3 | -390 | -291 | -269 | -404 | -157 | -53 | -45 | -102 | 23 |
| Tax | -31 | 15 | -0 | -0 | -0 | -82 | -62 | -59 | -89 | -35 | 378 | -8 | -22 | 6 |
| Net profit | -92 | 52 | 0 | 0 | -3 | -308 | -229 | -210 | -315 | -122 | -432 | -38 | -80 | 17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 612 | 433 | 0 | 0 | 65 | 555 | 781 | 749 | 616 | 593 | 240 | 476 | 339 | 322 |
| Equity | 91 | 38 | 0 | 0 | -57 | -366 | -595 | -805 | -1.120 | -642 | -1.074 | -1.111 | -1.192 | -1.175 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 522 | -395 | 0 | 0 | 123 | 920 | 1.376 | 1.554 | 1.736 | 1.236 | 1.314 | 1.587 | 1.531 | 1.497 |
| Total debt | 522 | -395 | 0 | 0 | 123 | 920 | 1.376 | 1.554 | 1.736 | 1.236 | 1.314 | 1.587 | 1.531 | 1.497 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Founder | Founder | 1999 | — | — |
TS | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 5.0% | 90.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Lis Schønwald | Founder | 0 companies |
| Tim Sylvester Olsen Schønwald | Founder | 0 companies |