| Revenue | DKK 109K | -4% |
| EBITDA | DKK -102K | -328% |
| Net profit | DKK -258K | -136% |
| Total assets | DKK 589K | -20% |
| Equity | DKK 328K | -44% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -527 | -571 | 125 | 126 | 106 | -20 | 114 | 109 |
| Staff expenses | -338 | -970 | -126 | -270 | -57 | -0 | -69 | -211 |
| EBITDA | -865 | -1.542 | -1 | -144 | 48 | -20 | 45 | -102 |
| Depreciation & amort. | -85 | -154 | -154 | -154 | -154 | -154 | -154 | -154 |
| EBIT | -950 | -1.696 | -155 | -298 | -106 | -174 | -109 | -256 |
| Net financials | -3 | -29 | -70 | -76 | -4 | -0 | -0 | -2 |
| Profit before tax | -953 | -1.724 | -225 | -374 | -110 | -174 | -109 | -258 |
| Tax | -201 | 201 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -752 | -1.926 | -225 | -374 | -110 | -174 | -109 | -258 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.615 | 1.545 | 1.333 | 1.177 | 925 | 2.711 | 736 | 589 |
| Equity | 2.555 | 629 | 404 | 30 | 870 | 696 | 587 | 328 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 60 | 916 | 929 | 1.147 | 55 | 2.016 | 149 | 261 |
| Total debt | 60 | 916 | 929 | 1.147 | 55 | 2.016 | 149 | 261 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MA Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AOUN INVEST ApS | Company | 50.0% | 50.0% | 2019 |
Lomholt ApS | Company | 25.0% | 25.0% | 2022 |
KIRK INVEST ApS | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Sarah Lærke Gericke le Fèvre Honoré Bauer Aoun | Chief Executive Officer | 0 companies |
| Michael Aoun | Management | 0 companies |
| Morten Kirk | Chairman | 0 companies |
| Mikkel Benjamin Lomholt | Chairman | 0 companies |