| Revenue | DKK -177K | -66% |
| EBITDA | DKK -1,2M | +42% |
| Net profit | DKK -1,6M | +39% |
| Total assets | DKK 1,3M | +12% |
| Equity | DKK -11,4M | -17% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.819 | 323 | 945 | 1.407 | 1.348 | 2.318 | 1.881 | 826 | -1.407 | -638 | -47 | -529 | -177 |
| Staff expenses | -489 | -474 | -766 | -857 | -1.108 | -1.726 | -1.180 | -639 | -1.174 | -1.315 | -1.786 | -1.519 | -1.040 |
| EBITDA | 61 | -829 | 180 | 550 | 240 | 592 | 701 | 187 | -2.582 | -1.980 | -1.833 | -2.105 | -1.217 |
| Depreciation & amort. | -0 | -0 | -3 | -8 | -6 | -16 | -16 | -16 | -230 | -134 | -66 | -69 | -96 |
| EBIT | 61 | -829 | 177 | 541 | 233 | 576 | 685 | 171 | -2.812 | -2.114 | -1.900 | -2.174 | -1.313 |
| Net financials | -44 | -67 | -108 | -106 | -152 | -166 | -133 | -169 | -94 | -220 | -156 | -482 | -313 |
| Profit before tax | 16 | -897 | 68 | 435 | 81 | 410 | 552 | 2 | -2.906 | -2.335 | -2.056 | -2.656 | -1.626 |
| Tax | -0 | -0 | -0 | -58 | 24 | 100 | 128 | -5 | -177 | -0 | -0 | -0 | -0 |
| Net profit | 16 | -897 | 68 | 493 | 57 | 310 | 424 | 6 | -2.728 | -2.335 | -2.056 | -2.656 | -1.626 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.300 | 1.655 | 2.702 | 4.120 | 3.716 | 4.004 | 5.133 | 4.114 | 1.092 | 1.718 | 2.406 | 1.159 | 1.299 |
| Equity | -430 | -1.326 | -1.258 | -765 | -708 | -398 | 26 | 32 | -2.696 | -5.031 | -7.087 | -9.743 | -11.369 |
| Long-term debt | 0 | 0 | 0 | 0 | 403 | 1.802 | 1.943 | 1.628 | 1.636 | 5.720 | 8.122 | 9.436 | 11.997 |
| Short-term debt | 1.729 | 2.982 | 3.960 | 4.388 | 4.021 | 2.535 | 2.982 | 2.277 | 2.153 | 1.028 | 1.372 | 1.466 | 671 |
| Total debt | 1.729 | 2.982 | 3.960 | 4.886 | 4.424 | 4.337 | 4.925 | 3.904 | 3.789 | 6.749 | 9.493 | 10.902 | 12.668 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2011 | — | — |
YK Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
YK Inc. ApS | Company | 33.3% | 33.3% | 2025 |
| Individual | 0.0% | 0.0% | 2013 | |
Asui Holding ApS | Company | 33.3% | 33.3% | 2017 |
| Individual | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Neergaard Gantzel | Management | 0 companies |
| Yvonne Koné | Management | 0 companies |
| Torben Larsen | Board of Directors | 0 companies |