| Revenue | DKK -1,2M | -329% |
| EBITDA | DKK -1,2M | -371% |
| Net profit | DKK -1,2M | -497% |
| Total assets | DKK 2,1M | -47% |
| Equity | DKK 357K | -77% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -321 | 201 | 667 | 482 | 255 | 652 | 175 | 149 | 136 | 555 | 410 | 588 | 510 | -1.166 |
| Staff expenses | -21 | -149 | -603 | -378 | -49 | -483 | -9 | -5 | -5 | -340 | -2 | -301 | -80 | -0 |
| EBITDA | -343 | 52 | 64 | 104 | 206 | 168 | 165 | 144 | 130 | 215 | 408 | 286 | 430 | -1.166 |
| Depreciation & amort. | -0 | -0 | -0 | -20 | -20 | -32 | -32 | -41 | -68 | -75 | -75 | -25 | -30 | -27 |
| EBIT | -343 | 52 | 64 | 85 | 186 | 136 | 133 | 103 | 62 | 140 | 333 | 262 | 400 | -1.192 |
| Net financials | -26 | 11 | -3 | -0 | -5 | -24 | -34 | -12 | -26 | -18 | -7 | -2 | -3 | -7 |
| Profit before tax | -96 | 64 | 62 | 85 | 181 | 112 | 99 | 91 | 36 | 122 | 325 | 260 | 398 | -1.199 |
| Tax | 137 | -0 | -0 | -0 | -0 | 26 | 25 | 24 | 16 | 38 | 86 | 61 | 95 | -0 |
| Net profit | -232 | 64 | 62 | 85 | 181 | 86 | 75 | 67 | 20 | 84 | 239 | 199 | 302 | -1.199 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.049 | 3.375 | 3.755 | 2.488 | 2.576 | 4.076 | 4.992 | 3.806 | 3.490 | 2.794 | 3.170 | 3.337 | 3.904 | 2.061 |
| Equity | -106 | -43 | 19 | 103 | 285 | 371 | 529 | 596 | 731 | 816 | 1.055 | 1.254 | 1.556 | 357 |
| Long-term debt | 127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.028 | 3.418 | 3.736 | 2.385 | 2.291 | 3.705 | 4.463 | 3.210 | 2.759 | 1.978 | 2.115 | 2.083 | 2.348 | 1.705 |
| Total debt | 1.155 | 3.418 | 3.736 | 2.385 | 2.291 | 3.705 | 4.463 | 3.210 | 2.759 | 1.978 | 2.115 | 2.083 | 2.348 | 1.705 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
OM Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Frederik Harboe Wissum | Chief Executive Officer | 0 companies |
| Ole Meisner | Founder | 0 companies |