| Revenue | DKK 21,2M | -2% |
| EBITDA | DKK 4,8M | -2% |
| Net profit | DKK 1,8M | -84% |
| Total assets | DKK 37,2M | -6% |
| Equity | DKK 3,1M | +139% |
| Employees | 216 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.128 | 17.525 | 17.050 | 20.632 | 21.654 | 33.091 | 38.040 | 35.399 | 29.334 | 26.087 | 22.602 | 21.157 | 21.571 | 21.155 |
| Staff expenses | -9.877 | -13.229 | -14.146 | -14.448 | -16.095 | -18.617 | -18.869 | -23.802 | -25.006 | -21.783 | -18.393 | -16.376 | -16.725 | -16.121 |
| EBITDA | 2.251 | 4.296 | 2.904 | 6.184 | 5.558 | 14.474 | 19.170 | 11.597 | 4.328 | -8.281 | 4.210 | 4.536 | 4.883 | 4.780 |
| Depreciation & amort. | 434 | -1.088 | -1.563 | -1.529 | -2.280 | -4.291 | -5.274 | -6.884 | -6.365 | -6.659 | -5.381 | -1.490 | -1.334 | -1.266 |
| EBIT | 1.816 | 3.208 | 1.341 | 4.655 | 3.279 | 10.183 | 13.896 | 4.713 | -2.037 | -14.940 | -1.171 | 3.046 | 3.549 | 3.514 |
| Net financials | -160 | -49 | -27 | -450 | -712 | -3.191 | -2.742 | 351 | -394 | -1.169 | 392 | -3.924 | 7.721 | -1.131 |
| Profit before tax | 1.657 | 3.159 | 1.314 | 4.204 | 2.566 | 6.992 | 10.980 | 5.064 | -2.431 | -16.110 | -779 | -878 | 11.269 | 2.383 |
| Tax | 391 | 731 | 314 | 953 | 571 | 2.480 | 3.093 | 1.076 | -556 | -749 | 976 | -0 | 215 | 576 |
| Net profit | 1.265 | 2.428 | 1.000 | 3.251 | 1.995 | 4.512 | 7.887 | 3.988 | -1.875 | -15.361 | -1.754 | -878 | 11.054 | 1.807 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.797 | 10.094 | 12.554 | 12.774 | 15.026 | 26.598 | 33.386 | 33.800 | 48.923 | 36.762 | 37.733 | 37.751 | 39.551 | 37.232 |
| Equity | 3.156 | 6.449 | 6.448 | 7.507 | 6.502 | 9.852 | 16.739 | 12.127 | 10.252 | -5.109 | -6.863 | -9.757 | 1.297 | 3.104 |
| Long-term debt | 180 | 40 | 106 | 106 | 595 | 4.842 | 4.639 | 3.282 | 7.883 | 5.886 | 17.469 | 15.456 | 11.423 | 8.538 |
| Short-term debt | 1.444 | 3.003 | 5.183 | 4.661 | 7.638 | 11.466 | 11.577 | 14.122 | 23.117 | 35.984 | 27.128 | 32.053 | 26.616 | 24.799 |
| Total debt | 1.623 | 3.003 | 5.289 | 4.767 | 8.233 | 16.309 | 16.216 | 17.404 | 31.000 | 41.870 | 44.596 | 47.508 | 38.038 | 33.337 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OurTribe ApS | Company | 100.0% | 100.0% | 2017 |
KVA INVEST ApS | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Junker Boesen | Founder | 0 companies |
| Klaus Vesti Andersen | Chairman | 0 companies |
| Peder Andreas Bang | Chairman | 0 companies |
| Henrik Ballebye Okholm | Board of Directors | 0 companies |
| Kristoffer Lindved Karkov | Board of Directors | 0 companies |