| Revenue | DKK 10,9M | +19% |
| EBITDA | DKK 407K | +278% |
| Net profit | DKK -67K | +89% |
| Total assets | DKK 2M | +8% |
| Equity | DKK -585K | -13% |
| Employees | 50 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 643 | 2.174 | 4.560 | 7.008 | 9.161 | 10.869 |
| Staff expenses | -808 | -2.472 | -4.301 | -6.051 | -9.389 | -10.462 |
| EBITDA | -165 | -298 | 259 | 956 | -228 | 407 |
| Depreciation & amort. | -122 | -114 | -139 | -172 | -187 | -284 |
| EBIT | -287 | -412 | 120 | 785 | -415 | 122 |
| Net financials | -48 | -51 | -24 | -16 | -218 | -189 |
| Profit before tax | -336 | -463 | 95 | 769 | -634 | -67 |
| Tax | -64 | 15 | 22 | 53 | -26 | -0 |
| Net profit | -272 | -478 | 73 | 716 | -608 | -67 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 912 | 981 | 1.531 | 1.444 | 1.857 | 2.000 |
| Equity | -222 | -700 | -627 | 89 | -518 | -585 |
| Long-term debt | 885 | 716 | 460 | 316 | 0 | 0 |
| Short-term debt | 249 | 964 | 1.698 | 1.013 | 2.375 | 2.585 |
| Total debt | 1.134 | 1.681 | 2.157 | 1.329 | 2.375 | 2.585 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LE | Founder | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Natskygge Invest ApS | Company | 50.0% | 50.0% | 2018 |
| Individual | 33.3% | 33.3% | 2018 | |
Hormesis Fund ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Eduard Klarskov Petersen | Founder | 0 companies |
| Yoel Tschernia | Chairman | 0 companies |
| Daniel Jose Abiani | Board of Directors | 0 companies |
| Benjamin Grodin | Board of Directors | 0 companies |
| Philip Ruben Nussbaum Varlev | Chairman | 0 companies |
| Akiva Edelsten | Board of Directors | 0 companies |