| Revenue | DKK 529K | +27% |
| EBITDA | DKK -70K | +61% |
| Net profit | DKK -121K | +60% |
| Total assets | DKK 428K | -12% |
| Equity | DKK 56K | +111% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 184 | 111 | 228 | 362 | 378 | 168 | 228 | 417 | 529 |
| Staff expenses | -10 | -172 | -224 | -292 | -247 | -315 | -509 | -597 | -599 |
| EBITDA | 174 | -61 | 4 | 70 | 131 | -146 | -281 | -180 | -70 |
| Depreciation & amort. | -0 | -0 | -0 | -20 | -37 | -37 | -30 | -42 | -48 |
| EBIT | 174 | -61 | 4 | 50 | 95 | -183 | -311 | -221 | -118 |
| Net financials | -3 | -9 | -6 | -2 | -2 | -4 | -8 | -4 | -3 |
| Profit before tax | 171 | -46 | -2 | 48 | 93 | -187 | -319 | -226 | -121 |
| Tax | 38 | 12 | -4 | 11 | 21 | -40 | -62 | 79 | -0 |
| Net profit | 133 | -58 | 2 | 36 | 72 | -147 | -257 | -305 | -121 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 248 | 234 | 230 | 281 | 618 | 779 | 619 | 489 | 428 |
| Equity | 134 | 76 | 78 | 115 | 186 | 40 | -217 | -522 | 56 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 114 | 158 | 152 | 165 | 409 | 739 | 837 | 1.011 | 372 |
| Total debt | 114 | 158 | 152 | 165 | 409 | 739 | 837 | 1.011 | 372 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM | Founder | 2016 | — | — |
ML Management | Management | 2017 | — | — |
TG Management | Management | 2024 | — | — |
RL Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Iben Maegaard Lembcke Nielsen | Founder | 0 companies |
| Malene Lyngkjær Kastrup | Management | 0 companies |
| Tenna Gunhild Hinsby | Management | 0 companies |
| Rasmus Lindsten | Unofficial title | 0 companies |