| Revenue | DKK 19,2M | +57% |
| EBITDA | DKK -7,7M | +40% |
| Net profit | DKK -15,1M | +26% |
| Total assets | DKK 57,6M | -7% |
| Equity | DKK -18,4M | -463% |
| Employees | 74 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.047 | 5.149 | 5.837 | 9.156 | 9.739 | 14.407 | 16.938 | 17.717 | 12.316 | 22.655 | 23.489 | 24.053 | 12.238 | 19.246 |
| Staff expenses | -1.640 | -2.529 | -2.939 | -3.951 | -3.747 | -6.320 | -9.034 | -10.986 | -10.709 | -11.375 | -14.162 | -22.475 | -25.131 | -26.934 |
| EBITDA | 1.407 | 2.620 | 2.898 | 5.205 | 5.991 | 8.087 | 7.904 | 6.730 | 1.607 | 10.942 | 9.326 | 1.578 | -12.893 | -7.688 |
| Depreciation & amort. | 20 | -24 | -31 | -124 | -131 | -288 | -441 | -794 | -1.063 | -1.431 | -2.111 | -4.393 | -6.245 | -5.655 |
| EBIT | 1.387 | 2.596 | 2.867 | 5.081 | 5.861 | 7.800 | 7.463 | 5.936 | 544 | 9.510 | 7.215 | -2.815 | -19.138 | -13.343 |
| Net financials | 87 | 124 | 182 | 405 | 328 | -210 | -497 | -1.009 | -861 | -1.096 | -333 | -911 | -1.627 | -1.764 |
| Profit before tax | 1.475 | 2.719 | 3.049 | 5.486 | 6.189 | 7.590 | 6.967 | 4.927 | -317 | 8.414 | 6.883 | -3.726 | -20.765 | -15.107 |
| Tax | 370 | 686 | 750 | 1.301 | 1.375 | 1.720 | 1.500 | 716 | 281 | 1.869 | 1.525 | -756 | -279 | -0 |
| Net profit | 1.104 | 2.033 | 2.299 | 4.186 | 4.813 | 5.870 | 5.466 | 4.211 | -598 | 6.545 | 5.358 | -2.970 | -20.486 | -15.107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.479 | 3.799 | 5.322 | 8.789 | 12.819 | 17.568 | 23.485 | 25.297 | 20.950 | 27.803 | 41.994 | 64.693 | 62.149 | 57.650 |
| Equity | 1.429 | 1.462 | 3.361 | 4.547 | 7.360 | 9.230 | 10.696 | 11.240 | 8.292 | 14.837 | 20.195 | 17.225 | -3.261 | -18.368 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 895 | 25.194 | 31.508 | 40.103 |
| Short-term debt | 2.049 | 2.336 | 1.961 | 4.242 | 5.459 | 8.338 | 12.789 | 14.057 | 12.248 | 12.245 | 19.554 | 21.994 | 33.902 | 35.915 |
| Total debt | 2.049 | 2.336 | 1.961 | 4.242 | 5.459 | 8.338 | 12.789 | 14.057 | 12.248 | 12.245 | 20.449 | 47.188 | 65.410 | 76.018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Management | Management | 2021 | — | — |
SL Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2021 | |
NAKED HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Tommas Rubini Olsen | Management | 0 companies |
| Stine Lindholm Pedersen | Chief Executive Officer | 0 companies |
| Franck-Olivier José Michel Broudin | Board of Directors | 0 companies |
| Sandra Carmo Alves | Board of Directors | 0 companies |
| Pierre Thierry Chambaudrie | Chairman | 0 companies |