| Revenue | DKK -7K | -30% |
| EBITDA | DKK -7K | +30% |
| Net profit | DKK -989K | -37% |
| Total assets | DKK 22,2M | +0% |
| Equity | DKK 14,1M | -8% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.781 | 10.281 | — | -6 | -6 | -6 | -7 | -7 | -7 | -7 | -11 | -7 |
| Staff expenses | -8.935 | -8.399 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 846 | 1.882 | -27 | -6 | -6 | -6 | -7 | -7 | -7 | -7 | -11 | -7 |
| Depreciation & amort. | -147 | -219 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 699 | 1.663 | -27 | -6 | -6 | -6 | -7 | -7 | -7 | -7 | -11 | -7 |
| Net financials | -263 | -294 | -73 | 273 | 386 | 1.944 | 630 | 385 | 353 | 749 | -693 | -1.016 |
| Profit before tax | 436 | 1.369 | -100 | 267 | 380 | 1.939 | 624 | 377 | 346 | 742 | -704 | -1.023 |
| Tax | 409 | 478 | -71 | -56 | -62 | -64 | -62 | -70 | -32 | -32 | 19 | -35 |
| Net profit | 27 | 890 | -29 | 323 | 442 | 2.003 | 686 | 447 | 378 | 775 | -723 | -989 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.403 | 19.543 | 16.660 | 17.185 | 18.173 | 19.155 | 20.060 | 20.548 | 21.427 | 21.352 | 22.163 | 22.223 |
| Equity | 3.621 | 4.482 | 4.491 | 4.764 | 4.979 | 6.935 | 7.571 | 12.900 | 13.664 | 15.922 | 15.385 | 14.087 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.171 | 13.364 | 10.960 | 11.216 | 11.496 | 11.787 | 12.071 | 7.336 | 7.481 | 5.430 | 5.183 | 5.169 |
| Total debt | 12.171 | 13.364 | 10.960 | 11.216 | 11.496 | 11.787 | 12.071 | 7.336 | 7.481 | 5.430 | 5.183 | 5.169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ED Founder | Founder | 2007 | — | — |
LD Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDFRIM A/S | Company | 100.0% | 100.0% | 2016 |
CHAMPION HOLDING A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Daugaard Larsen | Founder | 0 companies |
| Lars Daugaard Larsen | Chief Executive Officer | 0 companies |
| Lisbeth Achton-Boel | Board of Directors | 0 companies |