| Revenue | DKK 1,4M | -12% |
| EBITDA | DKK 173K | +1197% |
| Net profit | DKK 107K | +477% |
| Total assets | DKK 411K | -26% |
| Equity | DKK 107K | +59% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 655 | 670 | 532 | 122 | 920 | 832 | 771 | 418 | 1.258 | 743 | 705 | 1.580 | 1.397 |
| Staff expenses | -530 | -320 | -264 | -309 | -1.690 | -936 | -691 | -247 | -421 | -749 | -506 | -1.595 | -1.224 |
| EBITDA | 129 | 79 | 65 | -187 | -770 | -104 | 82 | 170 | 837 | -6 | 200 | -16 | 173 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -34 | -103 | -0 | -0 | -0 | -0 |
| EBIT | 129 | 79 | 65 | -187 | -770 | -104 | 82 | 136 | 733 | -6 | 200 | -16 | 173 |
| Net financials | 0 | 0 | -0 | -2 | 0 | -4 | -1 | 122 | 12 | -6 | -11 | -11 | -20 |
| Profit before tax | 129 | 79 | 64 | -189 | -770 | -109 | 81 | 258 | 745 | -13 | 189 | -27 | 153 |
| Tax | 32 | 20 | 16 | -0 | -202 | -14 | 10 | 62 | 166 | 1 | 47 | 2 | 46 |
| Net profit | 97 | 59 | 48 | -189 | -568 | -95 | 71 | 196 | 579 | -14 | 142 | -28 | 107 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 744 | 496 | 318 | 998 | 700 | 682 | 496 | 395 | 351 | 255 | 403 | 557 | 411 |
| Equity | 80 | 91 | 94 | -95 | -666 | -760 | -690 | -493 | -36 | -50 | 96 | 67 | 107 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 663 | 405 | 224 | 1.093 | 1.366 | 1.442 | 1.186 | 889 | 388 | 304 | 307 | 490 | 305 |
| Total debt | 663 | 405 | 224 | 1.093 | 1.366 | 1.442 | 1.186 | 889 | 388 | 304 | 307 | 490 | 305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Founder | Founder | 2013 | — | — |
SL Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Skeel | Founder | 0 companies |
| Steffen Löfvall | Founder | 0 companies |