| Revenue | DKK 849K | -35% |
| EBITDA | DKK -11K | -106% |
| Net profit | DKK 208K | +427% |
| Total assets | DKK 2M | -28% |
| Equity | DKK 1,2M | +20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -8 | -9 | -6 | -6 | -9 | -7 | -6 | -8 | -8 | -13 | 1.302 | 849 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.120 | -860 |
| EBITDA | -7 | -8 | -9 | -6 | -6 | -9 | -7 | -6 | -8 | -8 | -13 | 182 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -8 | -9 | -6 | -6 | -9 | -7 | -6 | -8 | -8 | -13 | 182 | -11 |
| Net financials | 37 | 38 | 40 | 9 | 9 | 8 | 9 | 9 | 9 | 9 | 917 | -134 | 227 |
| Profit before tax | 30 | 31 | 31 | 3 | 3 | -0 | 2 | 2 | 0 | 0 | 904 | 48 | 216 |
| Tax | 5 | 3 | 12 | 1 | 4 | -0 | -2 | 0 | 0 | 0 | 200 | 9 | 8 |
| Net profit | 25 | 27 | 19 | 2 | -2 | -0 | 4 | 2 | 0 | 0 | 705 | 40 | 208 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 245 | 269 | 300 | 304 | 287 | 286 | 290 | 293 | 293 | 293 | 3.445 | 2.693 | 1.952 |
| Equity | 233 | 261 | 280 | 282 | 280 | 280 | 284 | 286 | 286 | 287 | 991 | 1.031 | 1.239 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 973 | 0 | 0 |
| Short-term debt | 12 | 8 | 21 | 22 | 6 | 6 | 6 | 7 | 6 | 6 | 1.480 | 1.662 | 713 |
| Total debt | 12 | 8 | 21 | 22 | 6 | 6 | 6 | 7 | 6 | 6 | 2.453 | 1.662 | 713 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 2006 | — | — |
JU Founder | Founder | 2006 | — | — |
ME Founder | Founder | 2006 | — | — |
ON Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORBY Invest Holding ApS | Company | 33.3% | 33.3% | 2023 |
Appliment ApS | Company | 33.3% | 33.3% | 2022 |
J & K Svogerslev Holding ApS | Company | 10.0% | 10.0% | 2024 |
SAXSKIOLD.COM ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Aagaard | Management | 0 companies |
| Jens Ulrik Olsen | Founder | 0 companies |
| Michael Engelbrecht Friis | Founder | 0 companies |
| Ole Norby | Management | 0 companies |
| Anker Eriksen | Board of Directors | 0 companies |
| Kenneth Saxskjold-Nørup | Chairman | 0 companies |
| Niels Gregers Budde-Lund | Board of Directors | 0 companies |