| Revenue | DKK -600K | +26% |
| EBITDA | DKK -2,5M | -142% |
| Net profit | DKK -1,9M | -116% |
| Total assets | DKK 126,8M | -3% |
| Equity | DKK 120,9M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -855 | -31 | -118 | 950 | -1.701 | -357 | -349 | -593 | -674 | 3 | -681 | -472 | -475 | -600 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -320 | -383 | -374 | -75 | -0 | -1 | -0 | -0 | -0 |
| EBITDA | -855 | -31 | -118 | 950 | -1.701 | -870 | -802 | -1.224 | -1.409 | -1.290 | -2.297 | -1.742 | -1.021 | -2.473 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -855 | -31 | -118 | 950 | -1.701 | -870 | -802 | -1.224 | -1.409 | -1.290 | -2.297 | -1.742 | -1.021 | -2.473 |
| Net financials | -3.430 | 5.175 | 5.861 | 66.118 | -3.666 | 4.485 | 1.724 | 8.288 | 498 | 14.818 | -783 | 5.817 | 12.842 | 598 |
| Profit before tax | -4.285 | 5.143 | 5.743 | 67.069 | -5.367 | 3.614 | 922 | 7.064 | -908 | 13.528 | -3.080 | 4.075 | 11.822 | -1.874 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 2 | 4 | 14 | 1 | -0 | -0 | -0 | -0 |
| Net profit | -4.285 | 5.143 | 5.743 | 67.069 | -5.367 | 3.614 | 919 | 7.059 | -925 | 13.527 | -3.080 | 4.075 | 11.822 | -1.874 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.754 | 35.209 | 38.961 | 99.596 | 82.251 | 85.586 | 86.119 | 94.669 | 102.230 | 114.414 | 111.884 | 114.823 | 130.488 | 126.831 |
| Equity | 11.957 | 15.076 | 19.812 | 86.881 | 81.514 | 85.027 | 85.842 | 92.796 | 91.763 | 105.179 | 102.073 | 106.134 | 122.790 | 120.854 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 19.798 | 20.132 | 19.148 | 12.715 | 738 | 560 | 276 | 1.863 | 10.457 | 9.225 | 9.801 | 8.679 | 7.688 | 5.967 |
| Total debt | 19.798 | 20.132 | 19.148 | 12.715 | 738 | 560 | 276 | 1.863 | 10.457 | 9.225 | 9.801 | 8.679 | 7.688 | 5.967 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DF Founder | Founder | 1994 | — | — |
AM Management | Management | 2019 | — | — |
SE Founder | Founder | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Friis | Founder | 0 companies |
| Anne Mette Borne Fauerskov | Management | 0 companies |
| Susanne Ekelund Jensen | Founder | 0 companies |
| Lee-Anne Fauerskov | Board of Directors | 0 companies |
| Jan Demant Asmussen | Board of Directors | 0 companies |
| Jørgine Bjørnø Jørgensen | Board of Directors | 0 companies |