| Revenue | DKK -59K | -96% |
| EBITDA | DKK -7,1M | -13% |
| Net profit | DKK -8,7M | -7% |
| Total assets | DKK 9,9M | -2% |
| Equity | DKK -38,9M | -29% |
| Employees | 17 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | -1.193 | -5.335 | -4.520 | -1.586 | -59 |
| Staff expenses | -1.190 | -5.988 | -2.787 | -4.730 | -7.048 |
| EBITDA | -2.384 | -11.323 | -7.308 | -6.316 | -7.107 |
| Depreciation & amort. | -0 | -481 | -557 | -545 | -504 |
| EBIT | -2.384 | -11.803 | -7.865 | -6.861 | -7.611 |
| Net financials | -90 | -39 | 37 | -1.270 | -1.095 |
| Profit before tax | -2.474 | -11.842 | -7.828 | -8.130 | -8.706 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.474 | -11.842 | -7.828 | -8.130 | -8.706 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 12.890 | 10.491 | 10.439 | 10.139 | 9.909 |
| Equity | -2.424 | -14.266 | -22.094 | -30.224 | -38.930 |
| Long-term debt | 13.751 | 16.708 | 27.977 | 35.519 | 42.948 |
| Short-term debt | 1.563 | 8.049 | 4.556 | 4.844 | 5.891 |
| Total debt | 15.315 | 24.757 | 32.533 | 40.363 | 48.839 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2018 | — | — |
PS Management | Management | 2022 | — | — |
ES Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Mathilde Adolph | Management | 0 companies |
| Pia Schultz | Management | 0 companies |
| Evon Söderlund-Blomstedt | Chief Executive Officer | 0 companies |
| Edith Elisabeth Damström | Board of Directors | 0 companies |