| Revenue | DKK 176K | +6% |
| EBITDA | DKK -284K | +1% |
| Net profit | DKK -207K | +36% |
| Total assets | DKK 1,8M | -27% |
| Equity | DKK 1,4M | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 386 | 711 | 883 | 508 | 473 | 478 | 403 | 368 | 392 | 73 | 136 | 166 | 176 |
| Staff expenses | -363 | -405 | -764 | -485 | -506 | -559 | -383 | -406 | -407 | -270 | -300 | -452 | -460 |
| EBITDA | 23 | 306 | 2.755 | 23 | -33 | -81 | 20 | -38 | -15 | -197 | -165 | -286 | -284 |
| Depreciation & amort. | -170 | -170 | 1.318 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -147 | 137 | 1.437 | 23 | -33 | -81 | 20 | -38 | -15 | -197 | -165 | -286 | -284 |
| Net financials | 142 | -6 | -638 | 2.109 | -21 | 933 | 80 | -953 | -758 | 253 | 1.322 | -138 | 63 |
| Profit before tax | -5 | 130 | 799 | 2.132 | -54 | 852 | 100 | -991 | -773 | 56 | 1.158 | -424 | -221 |
| Tax | -36 | 42 | 430 | 38 | 26 | 2 | 22 | 25 | 16 | -24 | -0 | -99 | -14 |
| Net profit | 31 | 89 | 369 | 2.094 | -80 | 850 | 78 | -1.016 | -789 | 80 | 1.158 | -325 | -207 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.610 | 1.731 | 2.178 | 4.246 | 4.221 | 4.809 | 4.824 | 3.658 | 2.710 | 3.032 | 4.221 | 2.505 | 1.835 |
| Equity | 270 | 359 | 679 | 2.723 | 2.544 | 3.290 | 3.268 | 2.152 | 963 | 1.043 | 2.200 | 1.817 | 1.410 |
| Long-term debt | 1.078 | 1.111 | 537 | 887 | 1.095 | 1.095 | 995 | 995 | 995 | 995 | 995 | 0 | 215 |
| Short-term debt | 260 | 218 | 839 | 530 | 525 | 374 | 518 | 487 | 743 | 994 | 1.025 | 688 | 211 |
| Total debt | 1.339 | 1.329 | 1.376 | 1.417 | 1.620 | 1.469 | 1.513 | 1.482 | 1.738 | 1.989 | 2.020 | 688 | 425 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Stina Lindgren | Founder | 0 companies |