| Revenue | DKK 2,9M | +60% |
| EBITDA | DKK -192K | +85% |
| Net profit | DKK -641K | +59% |
| Total assets | DKK 1,7M | +14% |
| Equity | DKK -2M | -46% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -34 | -12 | 630 | 1.444 | 4.532 | 6.924 | 1.808 | 2.900 |
| Staff expenses | -1 | -0 | -0 | -0 | -0 | -0 | -3.080 | -3.092 |
| EBITDA | -35 | -12 | -254 | 182 | -605 | 794 | -1.272 | -192 |
| Depreciation & amort. | -0 | -0 | -57 | -84 | -0 | -0 | -171 | -154 |
| EBIT | -35 | -12 | -310 | 98 | -605 | 794 | -1.443 | -346 |
| Net financials | -39 | 27 | -10 | -74 | -166 | -143 | -114 | -295 |
| Profit before tax | -74 | 15 | -321 | 24 | -770 | 652 | -1.557 | -641 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -74 | 15 | -321 | 24 | -770 | 652 | -1.557 | -641 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 220 | 152 | 1.471 | 2.750 | 1.575 | 4.351 | 1.489 | 1.699 |
| Equity | 53 | 68 | -253 | 272 | -499 | 153 | -1.404 | -2.045 |
| Long-term debt | 0 | 0 | 0 | 0 | 300 | 300 | 0 | 568 |
| Short-term debt | 167 | 84 | 1.723 | 2.479 | 1.774 | 3.898 | 2.893 | 3.169 |
| Total debt | 167 | 84 | 1.723 | 2.479 | 2.074 | 4.198 | 2.893 | 3.736 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jlykkejensen Holding ApS | Company | 10.0% | 10.0% | 2018 |
| Individual | 15.0% | 15.0% | 2019 | |
Circle of Leadership ApS | Company | 66.7% | 66.7% | 2015 |
KCBL MANAGEMENT ApS | Company | 5.0% | 5.0% | 2015 |
CPD INVEST ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Lund Kiebe | Chief Executive Officer | 0 companies |
| Peter Degnboel Thostrup | Board of Directors | 0 companies |
| Jørgen Gransøe | Chairman | 0 companies |
| Knud Carsten Bernhard Lønfeldt | Board of Directors | 0 companies |
| Ingeborg Majken Korsgaard | Chairman | 0 companies |
| Ulrik Blinkenberg | Chairman | 0 companies |
| Christen Peder Dalum | Chairman | 0 companies |