| Revenue | DKK -31K | -112% |
| EBITDA | DKK -1,7M | -27% |
| Net profit | DKK -1,7M | -27% |
| Total assets | DKK 107K | -41% |
| Equity | DKK -3,6M | -91% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 292 | 1.466 | 881 | 255 | 367 | 331 | 545 | 46 | 299 | 208 | -14 | 1.797 | 261 | -31 |
| Staff expenses | -259 | -1.038 | -266 | -28 | -40 | -260 | -24 | -450 | -315 | -0 | -0 | -1.405 | -1.585 | -1.652 |
| EBITDA | -687 | 87 | 435 | 39 | -157 | -203 | 196 | -404 | -16 | 208 | -14 | 350 | -1.324 | -1.683 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -687 | 87 | 435 | 39 | -157 | -203 | 196 | -404 | -16 | 208 | -14 | 350 | -1.324 | -1.683 |
| Net financials | -221 | -549 | -168 | -109 | -1 | -1 | 14 | 45 | 105 | -0 | 1 | -39 | -10 | -12 |
| Profit before tax | -908 | -463 | 674 | -70 | -158 | -203 | 210 | -359 | 89 | 208 | -13 | 311 | -1.334 | -1.695 |
| Tax | -156 | -75 | 115 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -752 | -388 | 558 | -70 | -158 | -203 | 210 | -359 | 89 | 208 | -13 | 311 | -1.334 | -1.695 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 781 | 95 | 1 | 39 | 1 | 27 | 103 | 77 | 39 | 5 | 0 | 1.398 | 180 | 107 |
| Equity | -720 | -1.108 | -550 | -620 | -778 | -982 | -772 | -1.131 | -1.042 | -834 | -847 | -536 | -1.870 | -3.565 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.501 | 1.203 | 551 | 660 | 779 | 1.009 | 875 | 1.208 | 1.081 | 839 | 848 | 1.934 | 2.049 | 3.672 |
| Total debt | 1.501 | 1.203 | 551 | 660 | 779 | 1.009 | 875 | 1.208 | 1.081 | 839 | 848 | 1.934 | 2.049 | 3.672 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SN Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vikarhouse ApS | Company | 100.0% | 100.0% | 2023 |
L&M Holding ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lindegaard | Chief Executive Officer | 0 companies |
| Susanne Nielsen | Management | 0 companies |
| Patrick Christian Znaty | Board of Directors | 0 companies |
| Thomas Skov | Board of Directors | 0 companies |
| Jan Thor Krøyer | Chairman | 0 companies |
| Anders Dines Rasmussen | Chairman | 0 companies |
| Lise Christina Rasmussen | Board of Directors | 0 companies |