| Revenue | DKK 9,5M | -19% |
| EBITDA | DKK 1,1M | -67% |
| Net profit | DKK 274K | -87% |
| Total assets | DKK 25,9M | +30% |
| Equity | DKK 6,5M | +4% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 579 | — | 0 | — | 3.854 | 4.939 | 8.422 | 2.872 | 1.867 | 4.257 | 4.913 | 7.313 | 11.675 | 9.476 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -923 | -275 | 41 | -10 | 2.406 | 619 | 3.715 | -2.859 | -2.809 | -1.379 | -1.390 | 1.037 | 3.393 | 1.126 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -90 | -90 | -90 | -90 | -90 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -923 | -275 | 41 | -10 | 2.316 | 529 | 3.625 | -2.949 | -2.899 | -1.379 | -1.390 | 1.037 | 3.393 | 1.126 |
| Net financials | -38 | 46 | 60 | 69 | 12 | -128 | -211 | -331 | -325 | -539 | -326 | -374 | -614 | -774 |
| Profit before tax | -961 | -230 | 102 | 59 | 2.328 | 401 | 3.414 | -3.280 | -3.224 | -1.918 | -1.716 | 663 | 2.779 | 351 |
| Tax | -246 | 64 | 24 | 14 | 514 | 54 | 718 | -684 | -704 | -413 | -369 | 156 | 608 | 78 |
| Net profit | -715 | -294 | 78 | 45 | 1.813 | 347 | 2.695 | -2.596 | -2.519 | -1.504 | -1.347 | 507 | 2.171 | 274 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.105 | 1.801 | 1.878 | 1.535 | 7.439 | 8.972 | 13.170 | 15.868 | 14.063 | 18.361 | 12.929 | 20.016 | 19.934 | 25.888 |
| Equity | 1.527 | 1.233 | 1.311 | 1.356 | 3.169 | 3.516 | 6.212 | 3.616 | 1.096 | 2.632 | 3.535 | 4.042 | 6.213 | 6.487 |
| Long-term debt | 483 | 280 | 88 | 0 | 1.550 | 3.305 | 3.252 | 5.252 | 4.502 | 7.060 | 4.933 | 8.332 | 6.266 | 12.826 |
| Short-term debt | 805 | 271 | 473 | 176 | 2.721 | 2.150 | 3.707 | 7.000 | 8.464 | 8.097 | 4.149 | 6.709 | 4.617 | 4.297 |
| Total debt | 1.288 | 551 | 561 | 176 | 4.270 | 5.455 | 6.959 | 12.252 | 12.967 | 8.097 | 4.149 | 6.709 | 10.883 | 17.123 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BJ Management | Management | 2011 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
TØ Founder | Founder | 1996 | — | — |
MW | Founder | 1996 | — | — |
MM Founder | Founder | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREDENSBORG HOLDING A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Jensen Haynes | Management | 0 companies |
| Jakob Mogens Evart | Chief Executive Officer | 0 companies |
| Tommy Østerbye Larsen | Founder | 0 companies |
| Michael Windeløv Møller Mortensen | Founder | 0 companies |
| Morten Movang | Founder | 0 companies |
| Kirsten Ebdrup Schiersing Mak | Chairman | 0 companies |
| Jeanett Barnes Hansen | Board of Directors | 0 companies |
| Philip Kjær | Chairman | 0 companies |