| Revenue | DKK 2,4M | +36% |
| EBITDA | DKK -502K | -117% |
| Net profit | DKK -638K | -116% |
| Total assets | DKK 3M | -29% |
| Equity | DKK -2,2M | -42% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64 | 79 | 104 | 70 | 16 | 2 | -9 | 268 | 341 | 1.190 | 1.954 | 1.765 | 2.392 |
| Staff expenses | -59 | -155 | -67 | -68 | -30 | -0 | -0 | -0 | -717 | -2.147 | -1.901 | -1.996 | -2.894 |
| EBITDA | -18 | -76 | 37 | 3 | -14 | 2 | -9 | 268 | -376 | -957 | 52 | -231 | -502 |
| Depreciation & amort. | -0 | -10 | -10 | -10 | -10 | -10 | -0 | -2 | -18 | -22 | -35 | -35 | -44 |
| EBIT | -18 | -86 | 27 | -7 | -24 | -8 | -9 | 266 | -394 | -979 | 17 | -266 | -546 |
| Net financials | 0 | -0 | -6 | -1 | -0 | -0 | -1 | 0 | -6 | -4 | -47 | -29 | -92 |
| Profit before tax | -18 | -86 | 21 | -8 | -25 | -8 | -10 | 266 | -400 | -983 | -30 | -296 | -638 |
| Tax | -0 | -18 | 6 | 1 | -10 | 21 | -0 | 34 | 4 | -1 | -0 | -0 | -0 |
| Net profit | -18 | -68 | 15 | -10 | -15 | -29 | -10 | 232 | -403 | -982 | -30 | -296 | -638 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 96 | 78 | 88 | 70 | 55 | 0 | 1 | 359 | 1.816 | 1.728 | 2.801 | 4.267 | 3.030 |
| Equity | 82 | 15 | 29 | 20 | 5 | -24 | -34 | 199 | -205 | -1.187 | -1.216 | -1.512 | -2.150 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 | 63 | 59 | 51 | 50 | 24 | 34 | 160 | 2.019 | 2.915 | 4.017 | 5.779 | 5.180 |
| Total debt | 13 | 63 | 59 | 51 | 50 | 24 | 34 | 160 | 2.019 | 2.915 | 4.017 | 5.779 | 5.180 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NL Management | Management | 2024 | — | — |
LM Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLD Invest ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Lautrup Christiansen | Management | 0 companies |
| Lene Marie Hansen | Founder | 0 companies |