| Revenue | DKK 202K | -744% |
| EBITDA | DKK 132K | +169% |
| Net profit | DKK 3K | +101% |
| Total assets | DKK 940K | -9% |
| Equity | DKK 143K | +163% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 176 | 348 | 462 | -31 | 202 |
| Staff expenses | -143 | -184 | -279 | -161 | -70 |
| EBITDA | 33 | 164 | 183 | -193 | 132 |
| Depreciation & amort. | -177 | -122 | -90 | -79 | -79 |
| EBIT | -144 | 42 | 93 | -271 | 53 |
| Net financials | -41 | -69 | -89 | -55 | -49 |
| Profit before tax | -185 | -27 | 4 | -326 | 5 |
| Tax | 37 | -0 | -0 | -113 | 2 |
| Net profit | -222 | -27 | 4 | -213 | 3 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.159 | 838 | 885 | 1.032 | 940 |
| Equity | -173 | -199 | -196 | -227 | 143 |
| Long-term debt | 0 | 573 | 273 | 609 | 177 |
| Short-term debt | 1.332 | 464 | 807 | 649 | 620 |
| Total debt | 1.332 | 1.037 | 1.080 | 1.258 | 797 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
CF Founder | Founder | 2007 |
RH Founder | Founder | 2007 |
TB Founder | Founder | 2007 |
JB Founder | Founder | 2007 |
BH Founder | Founder | 2007 |
JT Management | Management | 2012 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Fabricius Madsen | Founder | 0 companies |
| Rune Hougaard Jensen | Founder | 0 companies |
| Thomas Brøste Sørensen | Founder | 0 companies |
| Jimmi Brink | Founder | 0 companies |
| Bjørn Hougaard Rasmussen | Founder | 0 companies |
| Jakob Tranemose Munk | Management | 0 companies |