| Revenue | DKK 710K | -87% |
| EBITDA | DKK -311K | -117% |
| Net profit | DKK -291K | -122% |
| Total assets | DKK 5,2M | -38% |
| Equity | DKK 2,8M | -9% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.137 | 3.443 | 2.620 | 5.260 | 710 |
| Staff expenses | -3.313 | -2.840 | -2.408 | -3.403 | -1.021 |
| EBITDA | 824 | 603 | 212 | 1.857 | -311 |
| Depreciation & amort. | -343 | -184 | -82 | -104 | -41 |
| EBIT | 481 | 420 | 131 | 1.753 | -353 |
| Net financials | -15 | -25 | -62 | -78 | -18 |
| Profit before tax | 466 | 395 | 69 | 1.675 | -371 |
| Tax | 101 | 93 | 24 | 370 | -80 |
| Net profit | 365 | 302 | 46 | 1.304 | -291 |
| Item | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.084 | 4.920 | 4.434 | 8.482 | 5.236 |
| Equity | 1.975 | 1.977 | 1.803 | 3.107 | 2.816 |
| Long-term debt | 137 | 91 | 10 | 359 | 0 |
| Short-term debt | 2.973 | 2.851 | 2.621 | 5.016 | 2.420 |
| Total debt | 3.109 | 2.943 | 2.631 | 5.375 | 2.420 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
JO Founder | Founder | 1987 |
FO Management | Management | 2018 |
PB Founder | Founder | 1987 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Board of Directors | 1987 | |
| Former (1) | ||
| Board of Directors | 2008 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jenny Olsen | Founder | 0 companies |
| Frank Olsen | Management | 0 companies |
| Per Banke | Founder | 0 companies |
| Bjarne Kristensen | Board of Directors | 0 companies |
| Louise Kærgaard Pedersen | Board of Directors | 0 companies |
| Villy Olsen | Board of Directors | 0 companies |