| Revenue | DKK 31,5M | -30% |
| EBITDA | DKK 3,1M | +328% |
| Net profit | DKK -4,5M | +60% |
| Total assets | DKK 45,8M | -13% |
| Equity | DKK -17,5M | -35% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 69.270 | 88.352 | 66.914 | 45.149 | 31.488 |
| Staff expenses | -17.860 | -14.057 | -13.365 | -9.252 | -6.504 |
| EBITDA | 1.890 | 20.950 | 5.213 | -1.371 | 3.131 |
| Depreciation & amort. | -8.740 | -9.646 | 10.440 | -6.014 | -5.906 |
| EBIT | -6.850 | 11.304 | -5.227 | -7.385 | -2.775 |
| Net financials | -1.839 | -3.824 | -6.517 | -3.021 | -1.771 |
| Profit before tax | -8.689 | 7.480 | -11.744 | -10.406 | -4.546 |
| Tax | -3.435 | 1.982 | 1.174 | 842 | -0 |
| Net profit | -5.254 | 5.498 | -12.918 | -11.248 | -4.546 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 98.835 | 108.206 | 91.869 | 52.476 | 45.829 |
| Equity | 5.746 | 11.244 | -1.674 | -12.922 | -17.468 |
| Long-term debt | 86.750 | 88.000 | 88.000 | 61.549 | 61.549 |
| Short-term debt | 6.339 | 8.962 | 5.543 | 3.849 | 1.748 |
| Total debt | 93.089 | 96.962 | 93.543 | 65.398 | 63.297 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FR Management | Management | 2020 |
| Former (2) | ||
FA Management | Management | 2017 – 2017 |
DL Management | Management | 2017 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2023 | |
| Board of Directors | 2020 | |
| Board of Directors | 2026 | |
| Board of Directors | 2018 | |
| Former (5) | ||
| Chairman | 2017 – 2022 | |
| Chairman | 2022 – 2023 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2025 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Rasmus Aron Gedion Markus Olsen | Management | 0 companies |
| Flemming Andersen | Management | 0 companies |
| Daniel Ludvig Lyberth Skifte | Management | 0 companies |
| Lars Nielsen | Chairman | 0 companies |
| Tønnes Otto Kaleraq Berthelsen | Chairman | 0 companies |
| Niels Ole Møller | Chairman | 0 companies |
| Themothæus Isak Abel Lars Petersen | Board of Directors | 0 companies |
| Tom Hagenau Kaster | Board of Directors | 0 companies |
| Abel Enok Søren Markus Pavia Hansen | Board of Directors | 0 companies |
| Ole Petersen | Board of Directors | 0 companies |
| Meinhard Jacobsen | Board of Directors | 0 companies |
| Andor Thomsen | Board of Directors | 0 companies |