| Revenue | DKK 289K | -30% |
| EBITDA | DKK -54K | +60% |
| Net profit | DKK -80K | +49% |
| Total assets | DKK 93K | -43% |
| Equity | DKK -752K | -12% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -170 | 57 | 275 | 692 | 626 | 582 | 494 | 288 | 522 | 482 | 411 | 289 |
| Staff expenses | -456 | -544 | -608 | -544 | -531 | -529 | -529 | -476 | -544 | -545 | -545 | -343 |
| EBITDA | -626 | -487 | -333 | 147 | 95 | 53 | -35 | -189 | -23 | -63 | -133 | -54 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -626 | -487 | -333 | 147 | 95 | 53 | -35 | -189 | -23 | -63 | -133 | -54 |
| Net financials | 0 | -5 | -6 | -6 | -5 | -2 | -4 | -6 | -11 | -11 | -25 | -26 |
| Profit before tax | -626 | -492 | -339 | 142 | 90 | 50 | -38 | -195 | -33 | -74 | -158 | -80 |
| Tax | -151 | -93 | 93 | -84 | 14 | 120 | 100 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -476 | -400 | -432 | 226 | 76 | -70 | -138 | -195 | -33 | -74 | -158 | -80 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 251 | 297 | 203 | 397 | 350 | 180 | 245 | 130 | 207 | 132 | 164 | 93 |
| Equity | 224 | -175 | -307 | -82 | -5 | -75 | -213 | -408 | -441 | -515 | -672 | -752 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 26 | 472 | 510 | 478 | 356 | 255 | 459 | 538 | 648 | 646 | 836 | 845 |
| Total debt | 26 | 472 | 510 | 478 | 356 | 255 | 459 | 538 | 648 | 646 | 836 | 845 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Founder | Founder | 2013 | — | — |
HB Founder | Founder | 2013 | — | — |
ML Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Anpartsselskabet af 3. marts 2025 | Company | 50.0% | 50.0% | 2025 |
Lysdahl Simonsen Invest ApS | Company | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Annette Frølund | Founder | 0 companies |
| Helle Birk Brunsborg | Founder | 0 companies |
| Mads Lysdahl Simonsen | Management | 0 companies |