| Revenue | DKK 5,3M | +4% |
| EBITDA | DKK 579K | -14% |
| Net profit | DKK 365K | -22% |
| Total assets | DKK 3,1M | +39% |
| Equity | DKK 812K | -9% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.346 | 4.767 | 5.629 | 5.072 | 5.256 |
| Staff expenses | -3.228 | -3.722 | -4.845 | -4.396 | -4.677 |
| EBITDA | 118 | 1.045 | 783 | 676 | 579 |
| Depreciation & amort. | -27 | -24 | -34 | -42 | -61 |
| EBIT | 90 | 1.022 | 750 | 634 | 518 |
| Net financials | -16 | -20 | -17 | -21 | -36 |
| Profit before tax | 74 | 1.002 | 732 | 612 | 482 |
| Tax | 17 | 223 | 168 | 143 | 117 |
| Net profit | 57 | 779 | 564 | 470 | 365 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.768 | 2.754 | 2.059 | 2.219 | 3.087 |
| Equity | 284 | 1.063 | 927 | 897 | 812 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.483 | 1.691 | 1.132 | 1.322 | 2.272 |
| Total debt | 1.483 | 1.691 | 1.132 | 1.322 | 2.272 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JL Founder | Founder | 2017 |
MS Management | Management | 2017 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Lykke Clausen | Founder | 0 companies |
| Morten Spanggaard | Management | 0 companies |