| Revenue | DKK 1,2M | -68% |
| EBITDA | DKK -707K | +44% |
| Net profit | DKK -805K | +39% |
| Total assets | DKK 177K | -87% |
| Equity | DKK -784K | -3851% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.070 | 1.792 | 2.013 | 2.994 | 3.360 | 4.513 | 5.782 | 6.801 | 5.333 | 6.614 | 3.634 | 1.181 |
| Staff expenses | -485 | -979 | -1.427 | -2.119 | -2.566 | -3.874 | -4.862 | -5.917 | -5.708 | -6.241 | -4.908 | -1.888 |
| EBITDA | 6 | 79 | 27 | 52 | 794 | 639 | 920 | 884 | -375 | 373 | -1.274 | -707 |
| Depreciation & amort. | 37 | -29 | -17 | -28 | -40 | -35 | -29 | -30 | -32 | -29 | -0 | -0 |
| EBIT | -31 | 50 | 10 | 24 | 754 | 604 | 892 | 854 | -407 | 344 | -1.274 | -707 |
| Net financials | -7 | -11 | 2 | -0 | -3 | -4 | -8 | -15 | -33 | -29 | -23 | -97 |
| Profit before tax | -38 | 39 | 12 | 24 | 751 | 601 | 884 | 839 | -440 | 315 | -1.297 | -805 |
| Tax | -2 | 14 | 7 | 10 | 181 | 152 | 211 | 191 | -98 | 74 | 24 | -0 |
| Net profit | -36 | 25 | 5 | 14 | 569 | 449 | 673 | 648 | -342 | 241 | -1.321 | -805 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 554 | 399 | 540 | 753 | 1.798 | 4.981 | 3.489 | 3.142 | 3.683 | 3.898 | 1.366 | 177 |
| Equity | 86 | 111 | 116 | 130 | 699 | 808 | 1.141 | 1.443 | 1.101 | 1.342 | 21 | -784 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 576 |
| Short-term debt | 468 | 288 | 423 | 623 | 1.089 | 4.173 | 2.348 | 1.699 | 2.582 | 5.113 | 2.691 | 385 |
| Total debt | 468 | 288 | 423 | 623 | 1.099 | 4.173 | 2.348 | 1.699 | 2.582 | 5.113 | 2.691 | 960 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NF Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
NL Management | Management | 2019 | — | — |
HS Unofficial title | Unofficial title | 2025 | — | — |
KS Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skarp Ventures ApS | Company | 100.0% | 100.0% | 2018 |
LAINE HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Frederik Simon Engelbrecht | Chief Executive Officer | 0 companies |
| Nicklas Laine Overgaard | Management | 0 companies |
| Henrik Sjørslev | Unofficial title | 0 companies |
| Kim Stengaard Kirkegaard | Management | 0 companies |