| Revenue | DKK 7,2M | -46% |
| EBITDA | DKK 2,6M | -74% |
| Net profit | DKK -3,4M | -235% |
| Total assets | DKK 67,5M | +5% |
| Equity | DKK 22,9M | -13% |
| Employees | 44 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 10.985 | 11.996 | 52.368 | 13.261 | 7.195 |
| Staff expenses | -3.434 | -3.172 | -4.234 | -3.377 | -4.642 |
| EBITDA | 7.529 | 8.825 | 11.162 | 9.885 | 2.553 |
| Depreciation & amort. | -2.118 | -3.230 | -4.564 | -4.800 | -5.643 |
| EBIT | 5.411 | 5.595 | 6.599 | 5.085 | -3.090 |
| Net financials | -94 | -169 | -499 | -1.386 | -1.673 |
| Profit before tax | 5.317 | 5.426 | 6.100 | 3.698 | -4.763 |
| Tax | 1.154 | 1.186 | 1.345 | 1.166 | -1.357 |
| Net profit | 4.162 | 4.240 | 4.754 | 2.532 | -3.406 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 44.300 | 62.302 | 60.239 | 63.985 | 67.485 |
| Equity | 14.763 | 19.003 | 23.757 | 26.289 | 22.883 |
| Long-term debt | 475 | 0 | 0 | 0 | 3 |
| Short-term debt | 27.930 | 41.129 | 33.650 | 34.355 | 41.816 |
| Total debt | 28.405 | 41.129 | 33.650 | 34.355 | 41.816 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
BF Management | Management | 2025 |
AF Founder | Founder | 2004 |
| Former (5) | ||
NA Management | Management | 2018 – 2020 |
JM Management | Management | 2021 – 2023 |
SL Management | Management | 2010 – 2012 |
KB Management | Management | 2020 – 2021 |
DB Management | Management | 2023 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Chairman | 2022 | |
| Former (10) | ||
| Board of Directors | 2010 – 2016 | |
| Chairman | 2019 – 2022 | |
| Chairman | 2010 – 2015 | |
| Board of Directors | 2016 – 2018 | |
| Chairman | 2018 – 2019 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2015 – 2018 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Individual | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Astrup Mandrup | Management | 0 companies |
| Brian Fisker | Management | 0 companies |
| Johannes Maria Duijn | Management | 0 companies |
| Steen Lindequist | Management | 0 companies |
| Kenneth Bjørn Hansen | Management | 0 companies |
| Anders Fage Jensen | Founder | 0 companies |
| Daniel Bernard Faccenda | Management | 0 companies |
| Solveig Blomvik | Board of Directors | 0 companies |
| Benjamin William Goodger | Board of Directors | 0 companies |
| Mats Olof Henrik Hammarskiöld Johnels | Chairman | 0 companies |
| Jonathan Tjoa Algreen | Chairman | 0 companies |
| Anders Børsen | Board of Directors | 0 companies |
| Yvan Seppl M Mertens | Chairman | 0 companies |
| Jens Munch-Hansen | Board of Directors | 0 companies |
| Dion Møberg Eriksen | Board of Directors | 0 companies |
| Lars Aaen | Chairman | 0 companies |
| Ioana Daniela Larsen | Board of Directors | 0 companies |
| Nille Askvad Hviid Klæbel | Board of Directors | 0 companies |
| Bjørn August Kildegaard Gerhardt | Chairman | 0 companies |