| Revenue | DKK 462K | +0% |
| EBITDA | DKK -5,3M | +3% |
| Net profit | DKK 20,4M | +20% |
| Total assets | DKK 233,2M | +6% |
| Equity | DKK 219,8M | +3% |
| Employees | 4 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.906 | 3.824 | 3.040 | 404 | 439 | 530 | 437 | 463 | 463 | 463 | 463 | 463 | 462 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.568 | -3.697 | -4.067 | -1.046 | -1.367 | -1.348 | -1.882 | -0 | -0 | -0 | -4.118 | -4.368 | -3.897 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 690 | -775 | -1.680 | -1.582 | -1.854 | -1.760 | -2.208 | -3.879 | -2.887 | -8.208 | -4.846 | -5.494 | -5.345 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -663 | -373 | -251 | -222 | -325 | -479 | -638 | -0 | -0 | -0 | -657 | -455 | -308 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 27 | -1.148 | -1.931 | -1.804 | -2.179 | -2.239 | -2.846 | -3.879 | -2.887 | -8.208 | -5.503 | -5.949 | -5.653 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.115 | 20.944 | 13.324 | 17.311 | 14.526 | 5.477 | 41.046 | 18.561 | 41.831 | 30.794 | 32.271 | 25.220 | 26.185 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 17.142 | 19.796 | 11.393 | 15.507 | 12.347 | 3.238 | 38.200 | 14.682 | 38.944 | 22.586 | 26.768 | 19.271 | 20.532 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 77 | -249 | -436 | -311 | -7.120 | -3.539 | -477 | -495 | -3.016 | -3.073 | -166 | 2.231 | 99 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 17.065 | 20.045 | 11.829 | 15.818 | 19.467 | 6.777 | 38.677 | 15.177 | 41.960 | 25.659 | 26.934 | 17.040 | 20.433 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.331 | 74.654 | 77.846 | 76.371 | 118.817 | 110.963 | 119.840 | 137.790 | 167.196 | 185.785 | 209.220 | 219.201 | 233.185 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 40.745 | 55.841 | 62.836 | 67.281 | 83.806 | 84.974 | 118.670 | 133.826 | 165.759 | 184.203 | 204.390 | 214.362 | 219.800 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 308 | 151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.547 | 18.659 | 12.361 | 4.801 | 34.600 | 25.740 | 1.087 | 3.901 | 1.391 | 1.516 | 4.773 | 4.791 | 13.335 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.547 | 18.659 | 12.361 | 4.801 | 34.908 | 25.891 | 1.087 | 3.901 | 1.391 | 1.516 | 4.773 | 4.791 | 13.335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DF Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 100.0% | 2025 | |
| Individual | 10.0% | 0.0% | 2025 | |
| Individual | 10.0% | 0.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Foged | Founder | 0 companies |
| Klaus Busk Knudsen | Chairman | 0 companies |