| Revenue | DKK 1,2M | +59% |
| EBITDA | DKK 512K | +138% |
| Net profit | DKK 316K | +123% |
| Total assets | DKK 17,2M | -12% |
| Equity | DKK 3,8M | +9% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 689 | 779 | 818 | 727 | 1.157 |
| Staff expenses | -540 | -947 | -255 | -178 | -26 |
| EBITDA | 1.766 | 216 | 108 | -1.346 | 512 |
| Depreciation & amort. | -17 | -17 | -17 | -17 | -0 |
| EBIT | 1.749 | 200 | 91 | -1.363 | 512 |
| Net financials | -140 | -162 | -445 | -436 | -223 |
| Profit before tax | 1.609 | 37 | -354 | -1.800 | 288 |
| Tax | 306 | 8 | -77 | -409 | -27 |
| Net profit | 1.303 | 29 | -277 | -1.391 | 316 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 20.594 | 22.655 | 22.478 | 19.566 | 17.167 |
| Equity | 5.141 | 5.170 | 4.893 | 3.502 | 3.817 |
| Long-term debt | 4.230 | 4.129 | 1.749 | 1.732 | 1.848 |
| Short-term debt | 10.335 | 12.459 | 15.015 | 13.920 | 11.256 |
| Total debt | 14.565 | 16.588 | 16.764 | 15.652 | 13.104 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
JS Founder | Founder | 2005 |
JS Founder | Founder | 2005 |
MD Founder | Founder | 2005 |
NJ Founder | Founder | 2005 |
EE Founder | Founder | 2005 |
NF Chief Executive Officer | Chief Executive Officer | 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2012 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jarl Sverre Hartvig | Founder | 0 companies |
| Jørgen Sigurd Laigaard | Founder | 0 companies |
| Maria Dorothea Laigaard | Founder | 0 companies |
| Niels Junker Laigaard | Founder | 0 companies |
| Eva Elisabeth Laigaard | Founder | 0 companies |
| Nikolaj Filtenborg Weir | Chief Executive Officer | 0 companies |
| Torben Heldam Frederiksen | Chairman | 0 companies |