| Revenue | DKK 9,8M | -2% |
| EBITDA | DKK 4,4M | -34% |
| Net profit | DKK 606K | -89% |
| Total assets | DKK 16,4M | -1% |
| Equity | DKK 3,4M | +41% |
| Employees | 9 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -31 | -1.043 | -344 | -4.101 | -348 | 2.981 | 2.292 | 6.813 | 9.958 | 9.769 |
| Staff expenses | -3 | -124 | -540 | -1.083 | -4.032 | -1.997 | -3.640 | -2.941 | -3.256 | -5.326 |
| EBITDA | -34 | -1.167 | -884 | -5.185 | -4.380 | 984 | -1.348 | 3.802 | 6.702 | 4.443 |
| Depreciation & amort. | -0 | -26 | -280 | -836 | -1.504 | -2.374 | -3.185 | -3.448 | -2.894 | -2.626 |
| EBIT | -34 | -1.193 | -1.164 | -6.021 | -5.884 | -1.391 | -4.532 | 353 | 3.808 | 1.816 |
| Net financials | -0 | -101 | -232 | -231 | -259 | -481 | -268 | 37 | 1.600 | -1.211 |
| Profit before tax | -34 | -1.294 | -1.396 | -6.252 | -6.763 | -2.293 | -5.878 | 390 | 5.408 | 606 |
| Tax | -7 | -189 | -270 | -935 | -559 | -597 | -576 | -201 | -0 | -0 |
| Net profit | -28 | -1.104 | -1.126 | -5.318 | -6.204 | -1.696 | -5.302 | 591 | 5.408 | 606 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 168 | 3.315 | 3.642 | 11.996 | 10.847 | 14.908 | 11.080 | 11.449 | 16.515 | 16.407 |
| Equity | 72 | 348 | -778 | 5.889 | 2.624 | 900 | -4.402 | -3.400 | 2.419 | 3.411 |
| Long-term debt | 0 | 2.675 | 4.025 | 4.003 | 5.988 | 12.150 | 11.753 | 11.326 | 10.478 | 7.240 |
| Short-term debt | 74 | 291 | 395 | 2.105 | 2.235 | 1.858 | 3.729 | 3.523 | 3.619 | 5.757 |
| Total debt | 74 | 2.967 | 4.420 | 6.108 | 8.223 | 14.008 | 15.482 | 14.850 | 14.096 | 12.996 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LAWAETZ HOLDING KØBENHAVN ApS | Company | 25.0% | 25.0% | 2016 |
LOEKKEGAARD VENTURES ApS | Company | 20.0% | 20.0% | 2017 |
Nordic Eye K/S | Company | 15.0% | 15.0% | 2019 |
| Individual | 5.0% | 5.0% | 2019 | |
Karstoft Holding ApS | Company | 5.0% | 5.0% | 2025 |
JFC ApS | Company | 5.0% | 5.0% | 2019 |
AGC ApS | Company | 5.0% | 5.0% | 2019 |
LuggageHero A/S | Company | 5.0% | 5.0% | 2019 |
CL 11.04.2021Holding ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jannik Lawaetz | Management | 0 companies |
| Kristian Løkkegaard | Board of Directors | 0 companies |
| Henrik Starup | Board of Directors | 0 companies |
| Tage Reinert | Chairman | 0 companies |
| Allan Sønderskov Darre | Board of Directors | 0 companies |
| Jens Karstoft | Chairman | 0 companies |
| Ib Vagn Drachmann-Hansen | Board of Directors | 0 companies |
| Joakim Vilhelm Warnøe | Board of Directors | 0 companies |
| Anders Karlskov Kaasgaard | Board of Directors | 0 companies |