| Revenue | DKK 2M | +74% |
| EBITDA | DKK 359K | +371% |
| Net profit | DKK 280K | +372% |
| Total assets | DKK 1,1M | +143% |
| Equity | DKK 254K | +1089% |
| Employees | 9 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 716 | 1.127 | 1.373 | 1.577 | 1.707 | 1.888 | 1.222 | — | 1.163 | 2.025 |
| Staff expenses | -548 | -765 | -771 | -749 | -964 | -1.039 | -1.242 | -1.271 | -1.295 | -1.666 |
| EBITDA | 86 | -79 | -42 | 250 | -93 | 5 | -20 | 103 | -132 | 359 |
| Depreciation & amort. | -12 | -17 | -14 | -12 | -2 | -2 | -2 | -22 | -0 | -0 |
| EBIT | 73 | -96 | -56 | 238 | -95 | 3 | -22 | 81 | -132 | 359 |
| Net financials | 1 | -1 | -1 | -6 | -0 | -1 | -3 | -12 | 0 | 3 |
| Profit before tax | 74 | -97 | -57 | 232 | -95 | 2 | -25 | 69 | -132 | 362 |
| Tax | 17 | -0 | -0 | -0 | -0 | 1 | -0 | 15 | -29 | 82 |
| Net profit | 57 | -97 | -57 | 232 | -95 | 2 | -25 | 54 | -103 | 280 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 202 | 221 | 222 | 486 | 379 | 542 | 774 | 540 | 465 | 1.128 |
| Equity | 157 | -55 | -112 | 127 | 32 | 34 | 9 | 63 | -26 | 254 |
| Long-term debt | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28 | 276 | 333 | 359 | 348 | 507 | 764 | 477 | 491 | 874 |
| Total debt | 46 | 276 | 333 | 359 | 348 | 507 | 764 | 477 | 491 | 874 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2015 | — | — |
LB Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
The Vow ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Lauridsen | Management | 0 companies |
| Lasse Bo Jensen | Management | 0 companies |