| Revenue | DKK -2,8M | -78% |
| EBITDA | DKK -3,5M | +76% |
| Net profit | DKK 25,1M | -73% |
| Total assets | DKK 427,6M | +15% |
| Equity | DKK 227,3M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -32 | -32 | -194 | -297 | -131 | -169 | -169 | -138 | -472 | -543 | -1.092 | -13.219 | -2.849 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -181 | -544 | -1.008 | -1.125 | -636 |
| EBITDA | -644 | -32 | -194 | -297 | -1.265 | 11.174 | -738 | -917 | -653 | -1.086 | -2.100 | -14.344 | -3.486 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -644 | -32 | -194 | -297 | -1.265 | 11.174 | -738 | -917 | -653 | -1.086 | -2.100 | -14.344 | -3.486 |
| Net financials | 3.414 | -1.380 | 19.085 | 29.050 | 6.022 | 41.372 | 12.439 | 26.749 | 51.258 | 40.773 | -6.239 | 107.477 | 26.744 |
| Profit before tax | 2.771 | -1.412 | 18.891 | 28.753 | 4.757 | 52.546 | 11.701 | 25.833 | 49.785 | 47.992 | -3.948 | 94.209 | 25.107 |
| Tax | 693 | -90 | 137 | 369 | 25 | 242 | -60 | 1.502 | -0 | -62 | 0 | -7 | -0 |
| Net profit | 2.077 | -1.322 | 18.754 | 28.384 | 4.732 | 52.304 | 11.761 | 24.331 | 49.785 | 48.054 | -3.948 | 94.216 | 25.107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.838 | 16.872 | 31.447 | 47.227 | 57.485 | 88.594 | 105.140 | 142.008 | 168.097 | 189.828 | 321.555 | 372.530 | 427.610 |
| Equity | 14.771 | 12.549 | 26.303 | 41.187 | 45.919 | 88.223 | 95.984 | 118.315 | 167.099 | 187.851 | 182.002 | 211.218 | 227.263 |
| Long-term debt | 4.662 | 3.384 | 1.506 | 0 | 0 | 0 | 3.105 | 819 | 788 | 1.804 | 26.233 | 5.967 | 18.582 |
| Short-term debt | 405 | 940 | 3.639 | 6.040 | 11.567 | 371 | 6.051 | 22.875 | 209 | 173 | 113.320 | 155.345 | 181.764 |
| Total debt | 5.067 | 4.323 | 5.144 | 6.040 | 11.567 | 371 | 9.156 | 23.694 | 998 | 1.977 | 139.553 | 161.312 | 200.347 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 2013 | — | — |
MJ Founder | Founder | 2005 | — | — |
RN Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Doughnut Capital Holding ApS | Company | 100.0% | 100.0% | 2026 |
| Individual | 10.0% | 10.0% | 2014 | |
Hyrehøj ApS | Company | 50.0% | 50.0% | 2015 |
| Individual | 10.0% | 10.0% | 2014 | |
| Individual | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Felicia Nørgaard | Management | 0 companies |
| Morten Jensen | Founder | 0 companies |
| Rasmus Nørgaard | Chief Executive Officer | 0 companies |