| Revenue | DKK 9M | -1% |
| EBITDA | DKK -3,4M | -173% |
| Net profit | DKK -7,8M | -485% |
| Total assets | DKK 40,4M | -4% |
| Equity | DKK 14,6M | -35% |
| Employees | 22 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.676 | 8.267 | 10.323 | 9.172 | 9.042 |
| Staff expenses | -8.373 | -8.437 | -8.133 | -10.400 | -12.396 |
| EBITDA | 4.303 | -170 | 2.191 | -1.228 | -3.354 |
| Depreciation & amort. | -833 | -952 | -915 | -846 | -1.164 |
| EBIT | 3.470 | -1.123 | 1.275 | -2.074 | -4.518 |
| Net financials | 1.542 | 1.309 | -224 | 20 | -5.450 |
| Profit before tax | 5.012 | 216 | 1.123 | -1.681 | -9.008 |
| Tax | 821 | -184 | 314 | -345 | -1.191 |
| Net profit | 4.191 | 400 | 810 | -1.335 | -7.816 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 32.837 | 27.980 | 27.756 | 42.166 | 40.399 |
| Equity | 20.161 | 19.615 | 20.417 | 22.283 | 14.585 |
| Long-term debt | 478 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.012 | 8.106 | 7.074 | 19.653 | 25.417 |
| Total debt | 12.490 | 8.106 | 7.074 | 19.653 | 25.417 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FJ Chief Executive Officer | Chief Executive Officer | 2026 |
KM Founder | Founder | 2004 |
| Former (6) | ||
TD Management | Management | 2020 – 2020 |
MK Chief Executive Officer | Chief Executive Officer | 2024 – 2026 |
LG Management | Management | 2018 – 2019 |
HT Management | Management | 2019 – 2019 |
CN Management | Management | 2019 – 2023 |
MB Chief Executive Officer | Chief Executive Officer | 2023 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Former (2) | ||
| Chairman | 2017 – 2018 | |
| Board of Directors | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 100% | 100% | 2008 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Justinus Stærmose | Chief Executive Officer | 0 companies |
| Keld Mikael Jørgensen | Founder | 0 companies |
| Tine Devantier Lundgren | Management | 0 companies |
| Michael Kock | Chief Executive Officer | 0 companies |
| Lisbet Gamborg Jørgensen | Management | 0 companies |
| Helle Thorup | Management | 0 companies |
| Claus Nicolaisen Nymark | Management | 0 companies |
| Morten Brøgger Kristensen | Chief Executive Officer | 0 companies |
| Kenneth Vendelbo Schnoor | Chairman | 0 companies |
| Peter Gad | Board of Directors | 0 companies |
| Kåre Bo Stolt | Board of Directors | 0 companies |
| Lasse Richter Petersen | Board of Directors | 0 companies |
| Claus Dyhr Christensen | Board of Directors | 0 companies |
| Henrik Møllegaard Bjerre | Chairman | 0 companies |
| Laurits Møllegaard Bjerre | Board of Directors | 0 companies |