| Revenue | DKK 39K | -65% |
| EBITDA | DKK 39K | -65% |
| Net profit | DKK 294K | -34% |
| Total assets | DKK 4,7M | +7% |
| Equity | DKK 4,6M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 783 | 2.950 | 12.127 | 14.679 | 8.308 | 3.051 | 3.922 | 7.643 | 3.213 | 3.183 | 998 | 111 | 39 |
| Staff expenses | -1.055 | -2.379 | -9.249 | -9.323 | -3.712 | -190 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -280 | 308 | 2.879 | 5.356 | 1.458 | 2.861 | 3.922 | 5.996 | 3.213 | 3.183 | 998 | 111 | 39 |
| Depreciation & amort. | -0 | -0 | -1.010 | -2.518 | -2.654 | -3.584 | -4.202 | -4.742 | -2.503 | -2.419 | -623 | -63 | -0 |
| EBIT | -280 | 308 | 1.869 | 2.838 | -1.195 | -723 | -280 | 1.254 | 710 | 764 | 375 | 48 | 39 |
| Net financials | -4 | -10 | -559 | -772 | -189 | 267 | 117 | -13 | -25 | -5 | 54 | 142 | 115 |
| Profit before tax | -285 | 299 | 1.310 | 1.996 | -1.385 | -456 | -163 | 1.241 | 685 | 759 | 429 | 190 | 154 |
| Tax | -71 | 75 | 296 | 488 | 11 | -153 | -6 | -0 | -0 | -0 | -0 | -258 | -140 |
| Net profit | -214 | 223 | 1.014 | 1.508 | -1.396 | -304 | -157 | 1.241 | 685 | 759 | 429 | 448 | 294 |
| Item | 2012 | 2013 | 2014 | 2015 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 261 | 2.530 | 6.499 | 9.991 | 4.847 | 10.048 | 9.755 | 6.219 | 4.072 | 3.969 | 3.928 | 4.360 | 4.655 |
| Equity | — | 104 | 1.118 | 2.626 | 1.230 | 926 | 769 | 2.011 | 2.696 | 3.455 | 3.885 | 4.332 | 4.627 |
| Long-term debt | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 181 | 2.413 | 5.318 | 7.366 | 3.617 | 9.121 | 8.985 | 4.208 | 1.376 | 513 | 43 | 28 | 28 |
| Total debt | 381 | 2.413 | 5.318 | 7.366 | 3.617 | 9.121 | 8.985 | 4.208 | 1.376 | 513 | 43 | 28 | 28 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Founder | Founder | 2011 | — | — |
ND Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
BO Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
EM Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Larsen | Founder | 0 companies |
| Nathaniel Dourif Friedman | Chief Executive Officer | 0 companies |
| Benjamin Owen Orndorf | Chief Executive Officer | 0 companies |
| Erik Mejer Hansen | Founder | 0 companies |
| Jørn Larsen | Chairman | 0 companies |