| Revenue | DKK 2,7M | -14% |
| EBITDA | DKK 244K | -29% |
| Net profit | DKK 131K | -36% |
| Total assets | DKK 1,7M | -10% |
| Equity | DKK 849K | +1% |
| Employees | 18 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 807 | 832 | 1.609 | 3.185 | 2.737 |
| Staff expenses | -531 | -982 | -1.296 | -2.843 | -2.493 |
| EBITDA | 276 | -150 | 313 | 343 | 244 |
| Depreciation & amort. | -36 | -40 | -53 | -79 | -76 |
| EBIT | 240 | -190 | 260 | 263 | 168 |
| Net financials | -3 | -4 | -3 | 0 | -0 |
| Profit before tax | 237 | -194 | 257 | 263 | 167 |
| Tax | 52 | -42 | 57 | 58 | 37 |
| Net profit | 185 | -152 | 199 | 205 | 131 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.091 | 855 | 1.350 | 1.938 | 1.746 |
| Equity | 586 | 435 | 634 | 839 | 849 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 502 | 419 | 706 | 1.090 | 888 |
| Total debt | 502 | 419 | 706 | 1.090 | 888 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
ES Management | Management | 2025 |
MB Founder | Founder | 2017 |
HK Founder | Founder | 2017 |
| Former (1) | ||
LS Management | Management | 2024 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Luiise Signe Schak | Management | 0 companies |
| Emilie Silke Schak | Management | 0 companies |
| Mette Buemann Boisen | Founder | 0 companies |
| Helle Krohn Johansen | Founder | 0 companies |