| Revenue | DKK 685K | -42% |
| EBITDA | DKK -1M | -526% |
| Net profit | DKK -834K | -435% |
| Total assets | DKK 1,2M | -72% |
| Equity | DKK 951K | -47% |
| Employees | 6 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 285 | 1.077 | 1.166 | 1.326 | 1.185 | 685 |
| Staff expenses | -275 | -701 | -1.106 | -1.431 | -1.347 | -1.700 |
| EBITDA | 10 | 376 | 60 | -105 | -162 | -1.015 |
| Depreciation & amort. | -9 | -11 | -9 | -23 | -23 | -44 |
| EBIT | 1 | 365 | 51 | -128 | -186 | -1.060 |
| Net financials | -1 | -8 | -9 | -10 | -12 | -5 |
| Profit before tax | -0 | 357 | 41 | -138 | -198 | -1.065 |
| Tax | 1 | 82 | 16 | -31 | -42 | -231 |
| Net profit | -2 | 275 | 25 | -108 | -156 | -834 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 666 | 1.435 | 1.084 | 2.676 | 4.395 | 1.243 |
| Equity | 48 | 323 | 348 | 1.941 | 1.785 | 951 |
| Long-term debt | 300 | 300 | 0 | 0 | 0 | 0 |
| Short-term debt | 318 | 812 | 733 | 735 | 2.610 | 292 |
| Total debt | 618 | 1.112 | 733 | 735 | 2.610 | 292 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2019 | — | — |
SB Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lærke Nikolajsen Holding ApS | Company | 25.0% | 25.0% | 2025 |
Polarbear Invest ApS | Company | 25.0% | 25.0% | 2026 |
Stine Brynjolf Holding ApS | Company | 25.0% | 25.0% | 2025 |
Collective Ideas ApS | Company | 5.0% | 5.0% | 2025 |
Ditte Søndergaard Holding ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Lærke Nikolajsen | Management | 0 companies |
| Stine Brynjolf Pedersen | Management | 0 companies |