| Revenue | DKK -89K | -45% |
| EBITDA | DKK -89K | +45% |
| Net profit | DKK -54K | -100% |
| Total assets | DKK 6,5M | -41% |
| Equity | DKK 6,5M | -41% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 717 | 862 | 957 | 5.705 | 3.596 | 3.395 | -28 | -40 | -43 | -164 | -89 |
| Staff expenses | -1.445 | -818 | -947 | -960 | -946 | -787 | -5 | -0 | -0 | -0 | -0 |
| EBITDA | -727 | 44 | 10 | 4.745 | 2.651 | 2.608 | -33 | -40 | -43 | -164 | -89 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -727 | 44 | 10 | 4.745 | 2.651 | 2.608 | -33 | -40 | -43 | -164 | -89 |
| Net financials | -39 | -2 | -0 | 0 | -25 | -12 | -22 | -5 | -1 | 179.758 | 20 |
| Profit before tax | -766 | 42 | 10 | 4.745 | 2.625 | 2.596 | -55 | -45 | -44 | 179.594 | -70 |
| Tax | -169 | 10 | 2 | 1.066 | 601 | 621 | -0 | -0 | -0 | 27 | -15 |
| Net profit | -598 | 33 | 7 | 3.679 | 2.024 | 1.975 | -55 | -45 | -44 | 179.567 | -54 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.008 | 1.552 | 1.602 | 6.679 | 9.895 | 6.407 | 2.478 | 2.571 | 2.417 | 10.963 | 6.490 |
| Equity | 1.766 | 1.499 | 1.306 | 4.985 | 7.009 | 5.484 | 2.429 | 2.384 | 2.340 | 10.907 | 6.453 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 242 | 54 | 296 | 1.694 | 2.886 | 923 | 49 | 187 | 77 | 56 | 37 |
| Total debt | 242 | 54 | 296 | 1.694 | 2.886 | 923 | 49 | 187 | 77 | 56 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
FF Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JuliElisa HOLDING ApS | Company | 66.7% | 66.7% | 2023 |
OV II Holding ApS | Company | 25.0% | 25.0% | 2024 |
L Nielsen Invest ApS | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Nielsen | Chief Executive Officer | 0 companies |
| Frederik Foged Dreyer-Nielsen | Management | 0 companies |
| Christoffer Hans Galbo | Board of Directors | 0 companies |
| Niels Henrik Rasmussen | Board of Directors | 0 companies |
| John Bernhardt Sørensen | Board of Directors | 0 companies |
| Tage Benjaminsen | Chairman | 0 companies |
| Rune Ledgaard Sørensen | Chairman | 0 companies |
| Peter Frederik Suhm Heering | Board of Directors | 0 companies |
| Christian Ulrik Trolle | Board of Directors | 0 companies |
| Poul Erbo Mortensen | Chairman | 0 companies |
| Jens Erik Jepsen Christensen | Chairman | 0 companies |