| Revenue | DKK -2,4M | -254% |
| EBITDA | DKK -6,2M | -1006% |
| Net profit | DKK -6,4M | -375% |
| Total assets | DKK 2,4M | -34% |
| Equity | DKK -4,3M | -303% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.660 | 2.228 | 6.031 | 1.542 | -2.379 |
| Staff expenses | -3.602 | -3.018 | -3.660 | -1.938 | -3.560 |
| EBITDA | 59 | -790 | 2.371 | -564 | -6.235 |
| Depreciation & amort. | -384 | -294 | -337 | -0 | -0 |
| EBIT | -325 | -1.084 | 2.034 | -564 | -6.235 |
| Net financials | -38 | -39 | -31 | -1.000 | -158 |
| Profit before tax | -363 | -1.123 | 2.003 | -1.564 | -6.393 |
| Tax | -100 | -252 | 423 | -218 | -0 |
| Net profit | -263 | -871 | 1.581 | -1.347 | -6.393 |
| Item | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.804 | 4.760 | 7.080 | 3.607 | 2.392 |
| Equity | 4.367 | 2.496 | 4.076 | 2.110 | -4.283 |
| Long-term debt | 803 | 725 | 0 | 0 | 0 |
| Short-term debt | 2.588 | 1.539 | 2.786 | 1.497 | 6.676 |
| Total debt | 3.392 | 2.264 | 2.786 | 1.497 | 6.676 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FV Founder | Founder | 1999 |
LM Management | Management | 2026 |
| Former (1) | ||
KR Management | Management | 2023 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2026 | |
| Chairman | 2026 | |
| Board of Directors | 2025 | |
| Former (1) | ||
| Board of Directors | 2024 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Valdemar Nielsen | Founder | 0 companies |
| Kim Rud-Petersen | Management | 0 companies |
| Lars Martin Jeppsson | Management | 0 companies |
| Lars Martin Jeppsson | Board of Directors | 0 companies |
| Lukas Fryklund | Chairman | 0 companies |
| Anders Michael Engstedt | Board of Directors | 0 companies |
| Dennis John Frisch | Board of Directors | 0 companies |