| Revenue | DKK -338K | -25% |
| EBITDA | DKK -383K | +34% |
| Net profit | DKK -385K | +33% |
| Total assets | DKK 26K | -92% |
| Equity | DKK -204K | -213% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 223 | 244 | 229 | 163 | 209 | 375 | 8 | 343 | -452 | -338 |
| Staff expenses | -144 | -156 | -130 | -67 | -92 | -105 | -92 | -156 | -129 | -45 |
| EBITDA | 79 | 87 | 99 | 96 | 117 | 270 | -84 | 187 | -581 | -383 |
| Depreciation & amort. | -0 | -18 | -18 | -18 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 79 | 70 | 82 | 79 | 117 | 270 | -84 | 187 | -581 | -383 |
| Net financials | -11 | -47 | -56 | -55 | -28 | -28 | -9 | -2 | 4 | -2 |
| Profit before tax | 68 | 23 | 25 | 24 | 90 | 242 | -93 | 185 | -577 | -385 |
| Tax | 15 | -0 | 14 | 2 | 17 | 53 | -99 | 41 | -0 | -0 |
| Net profit | 53 | 23 | 11 | 22 | 73 | 190 | 5 | 144 | -577 | -385 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 197 | 393 | 585 | 735 | 1.221 | 1.256 | 777 | 1.217 | 335 | 26 |
| Equity | 54 | 90 | 101 | 123 | 196 | 336 | 191 | 335 | 181 | -204 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 143 | 303 | 484 | 612 | 1.025 | 920 | 587 | 882 | 155 | 230 |
| Total debt | 143 | 303 | 484 | 612 | 1.025 | 920 | 587 | 882 | 155 | 230 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NextGen Innovations ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Stephanie Lehmann Skov | Chief Executive Officer | 0 companies |
| Søren Andreas Buchreitz | Chairman | 0 companies |
| Kim Mølholm | Chairman | 0 companies |