| Revenue | DKK 1,3M | +54% |
| EBITDA | DKK 1,3M | +54% |
| Net profit | DKK 500K | +42% |
| Total assets | DKK 28,6M | -1% |
| Equity | DKK 7,1M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 856 | 1.036 | 1.211 | 586 | 87 | 150 | 283 | 187 | 80 | 1.001 | 706 | 1.331 | 3.387 | 818 | 1.262 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 856 | 1.036 | 1.270 | 586 | 87 | 150 | 283 | 187 | 80 | 1.001 | 706 | 1.331 | 3.387 | 818 | 1.262 |
| Depreciation & amort. | 43 | -53 | -59 | -0 | -39 | -59 | -59 | -113 | -7 | -40 | -48 | -54 | -54 | -54 | -54 |
| EBIT | 812 | 982 | 1.211 | 586 | 47 | 91 | 223 | 74 | 73 | 961 | 658 | 1.277 | 3.333 | 763 | 1.208 |
| Net financials | 167 | -1.904 | -286 | -287 | -2.309 | -417 | -517 | -1.118 | 3.626 | 2.248 | -562 | -649 | -547 | -313 | -565 |
| Profit before tax | 979 | -921 | 925 | 299 | -2.261 | -327 | -293 | -1.044 | 3.700 | 3.209 | 96 | 627 | 2.785 | 450 | 643 |
| Tax | 139 | 163 | 220 | 64 | -2 | -0 | -37 | -89 | -153 | 585 | 21 | 138 | 606 | 99 | 143 |
| Net profit | 841 | -1.084 | 705 | 235 | -2.259 | -327 | -256 | -955 | 3.853 | 2.624 | 74 | 489 | 2.179 | 351 | 500 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.158 | 15.809 | 15.696 | 15.685 | 13.478 | 14.424 | 13.433 | 13.189 | 26.786 | 28.777 | 38.454 | 38.875 | 28.736 | 28.994 | 28.585 |
| Equity | 1.460 | 376 | 1.081 | 1.316 | -944 | -270 | 973 | 18 | 3.871 | 6.495 | 6.570 | 7.059 | 9.238 | 6.589 | 7.089 |
| Long-term debt | 6.264 | 9.048 | 8.484 | 7.927 | 7.504 | 6.943 | 6.359 | 5.773 | 5.186 | 17.417 | 20.933 | 20.208 | 15.426 | 14.734 | 14.250 |
| Short-term debt | 3.434 | 6.386 | 6.131 | 6.442 | 6.918 | 7.751 | 6.100 | 7.398 | 17.729 | 4.550 | 10.672 | 11.328 | 3.751 | 7.355 | 6.934 |
| Total debt | 9.698 | 15.434 | 14.615 | 14.369 | 14.421 | 14.694 | 12.459 | 13.171 | 22.915 | 21.967 | 31.605 | 31.535 | 19.177 | 22.088 | 21.184 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW Management | Management | 2016 | — | — |
OB Management | Management | 2016 | — | — |
PJ Management | Management | 2018 | — | — |
LV Management | Management | 2015 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
SV Management | Management | 2007 | — | — |
HF Management | Management | 2021 | — | — |
KJ Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Friborg Invest ApS | Company | 100.0% | 100.0% | 2021 |
JEPPESEN FONDEN ApS | Company | 33.3% | 33.3% | 2018 |
Pallas Informatik Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Wagner Jensen | Management | 0 companies |
| Ole Bremholm Jørgensen | Management | 0 companies |
| Peter Jeppesen | Management | 0 companies |
| Lasse Vinderslev | Management | 0 companies |
| Jan Damsgaard | Chief Executive Officer | 0 companies |
| Svend Vitting Andersen | Management | 0 companies |
| Henrik Friborg Jacobsen | Management | 0 companies |
| Karsten Johannes Funder | Management | 0 companies |
| Torben Lyst | Board of Directors | 0 companies |
| Jacob Rosenberg | Board of Directors | 0 companies |
| Caspar Rose | Chairman | 0 companies |
| Torben Helstrup | Board of Directors | 0 companies |
| Willy Kim Støckler | Board of Directors | 0 companies |