| Revenue | DKK -1,9M | +47% |
| EBITDA | DKK -3,5M | -46% |
| Net profit | DKK -4,1M | -27% |
| Total assets | DKK 8,1M | +109% |
| Equity | DKK 2,6M | +212% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Revenue | -15 | -286 | -1.675 | -1.102 | -1.025 | -1.265 | -1.862 |
| Staff expenses | -4 | -131 | -780 | -612 | -514 | -1.112 | -1.605 |
| EBITDA | -20 | -417 | -2.456 | -1.714 | -1.539 | -2.377 | -3.467 |
| Depreciation & amort. | -0 | -0 | -197 | -239 | -349 | -484 | -484 |
| EBIT | -20 | -417 | -2.653 | -1.953 | -1.889 | -2.861 | -3.950 |
| Net financials | 0 | -2 | -28 | -405 | -554 | -347 | -108 |
| Profit before tax | -20 | -419 | -2.681 | -2.358 | -2.442 | -3.208 | -4.059 |
| Tax | -0 | -0 | -668 | -336 | -162 | -0 | -0 |
| Net profit | -20 | -419 | -2.013 | -2.022 | -2.280 | -3.208 | -4.059 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Total assets | 40 | 57 | 5.866 | 5.279 | 4.517 | 3.872 | 8.099 |
| Equity | 30 | -374 | 113 | -253 | -777 | -2.335 | 2.606 |
| Long-term debt | 0 | 0 | 0 | 1.260 | 2.656 | 4.358 | 3.937 |
| Short-term debt | 10 | 432 | 5.350 | 4.206 | 2.638 | 1.849 | 1.556 |
| Total debt | 10 | 432 | 5.350 | 5.466 | 5.293 | 6.207 | 5.492 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2015 | — | — |
JL Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BellaAnt Holding ApS | Company | 20.0% | 20.0% | 2023 |
T. Nilsson Holding ApS | Company | 20.0% | 20.0% | 2023 |
LORINT PROJECTS IVS | Company | 100.0% | 100.0% | 2016 |
| Individual | 15.0% | 15.0% | 2020 | |
HORSDAL GAMMELGAARD HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
Guns & Horses ApS | Company | 15.0% | 15.0% | 2023 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2020 |
Bjørnegaard A/S | Company | 66.7% | 66.7% | 2021 |
The Looks ApS | Company | 10.0% | 10.0% | 2015 |
| Individual | 5.0% | 5.0% | 2023 | |
Jull Ludvigsen ApS | Company | 5.0% | 5.0% | 2020 |
SOLS ApS | Company | 15.0% | 15.0% | 2020 |
| Individual | 15.0% | 15.0% | 2020 | |
GF HOLDING AF 07.06.2002 ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Maria Liv Morin | Management | 0 companies |
| Julie Liv Morin | Management | 0 companies |
| Ole Langvad Wessby | Chairman | 0 companies |
| Geir Pedersen | Board of Directors | 0 companies |
| Peter Morin Lassen | Board of Directors | 0 companies |
| Steen Trier Hansen | Board of Directors | 0 companies |
| Jens Chresten Kolding Søndergaard | Board of Directors | 0 companies |
| Troels Østergaard Nilsson | Chairman | 0 companies |
| Mikael Toftebjerg Stevn | Board of Directors | 0 companies |
| Anders Frederiksen | Board of Directors | 0 companies |