| Revenue | DKK 648K | +68% |
| EBITDA | DKK 172K | +33% |
| Net profit | DKK 116K | +43% |
| Total assets | DKK 583K | -21% |
| Equity | DKK 285K | +69% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 | 16 | 220 | 381 | 389 | 1.863 | 999 | 158 | 217 | 341 | 312 | 386 | 648 |
| Staff expenses | -102 | -271 | -126 | -195 | -318 | -219 | -76 | -79 | -143 | -213 | -261 | -256 | -476 |
| EBITDA | -63 | -255 | 94 | 187 | 70 | 46 | 73 | 79 | 75 | 127 | 50 | 129 | 172 |
| Depreciation & amort. | -0 | -7 | -11 | -11 | -11 | -11 | -30 | -30 | -17 | -14 | -0 | -0 | -0 |
| EBIT | -63 | -262 | 83 | 175 | 59 | 35 | 43 | 49 | 58 | 114 | 50 | 129 | 172 |
| Net financials | -15 | -4 | -33 | -30 | -29 | -29 | -37 | -45 | -49 | -39 | -31 | -25 | -25 |
| Profit before tax | -78 | -266 | 50 | 145 | 30 | 6 | 5 | 3 | 9 | 75 | 19 | 104 | 147 |
| Tax | -17 | -63 | 28 | 29 | 11 | -0 | -0 | 1 | -0 | 13 | 13 | 23 | 31 |
| Net profit | -61 | -203 | 21 | 116 | 19 | 6 | 5 | 2 | 9 | 62 | 6 | 81 | 116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 459 | 386 | 408 | 577 | 882 | 846 | 810 | 982 | 804 | 773 | 777 | 741 | 583 |
| Equity | 19 | -184 | -163 | -47 | -28 | -22 | 8 | 10 | 19 | 80 | 87 | 169 | 285 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 441 | 570 | 571 | 624 | 910 | 868 | 802 | 972 | 785 | 693 | 691 | 572 | 298 |
| Total debt | 441 | 570 | 571 | 624 | 910 | 868 | 802 | 972 | 785 | 693 | 691 | 572 | 298 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Founder | Founder | 2012 | — | — |
CL Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MANNER HOLDING ApS | Company | 15.0% | 0.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Henriette Lysgaard | Founder | 0 companies |
| Camilla Lysgaard | Management | 0 companies |