| Revenue | DKK 129K | +353% |
| EBITDA | DKK 65K | +257% |
| Net profit | DKK -243K | -425% |
| Total assets | DKK 2,7M | +231% |
| Equity | DKK 244K | -50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 333 | 418 | 245 | 1.112 | 728 | 63 | 128 | 486 | 337 | 230 | 449 | 487 | 29 | 129 |
| Staff expenses | -207 | -178 | -401 | -793 | -714 | -28 | -75 | -202 | -140 | -77 | -72 | -65 | -70 | -65 |
| EBITDA | 126 | 240 | -156 | 320 | 13 | 35 | 54 | 284 | 198 | 153 | 377 | 421 | -41 | 65 |
| Depreciation & amort. | 13 | 8 | 13 | 22 | 10 | -10 | -14 | -14 | -12 | -7 | -7 | -3 | -2 | -0 |
| EBIT | 113 | 232 | -169 | 298 | 3 | 25 | 40 | 271 | 186 | 146 | 370 | 418 | -44 | 65 |
| Net financials | -11 | -15 | -17 | -71 | -73 | -19 | 10 | 7 | -0 | -5 | -4 | -2 | -3 | -306 |
| Profit before tax | 102 | 217 | -186 | 227 | -70 | 6 | 50 | 278 | 186 | 141 | 367 | 416 | -46 | -241 |
| Tax | -0 | -20 | -38 | 62 | -1 | 7 | 0 | 63 | 42 | 33 | 83 | 93 | -0 | 2 |
| Net profit | 102 | 237 | -147 | 165 | -69 | -0 | 50 | 215 | 143 | 108 | 284 | 324 | -46 | -243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 520 | 536 | 305 | 650 | 406 | 371 | 268 | 435 | 514 | 840 | 936 | 915 | 810 | 2.683 |
| Equity | -221 | 16 | -131 | 34 | -34 | -35 | 15 | 231 | 274 | 272 | 442 | 651 | 487 | 244 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63 | 49 | 27 | 70 | 82 | 0 | 1.643 |
| Short-term debt | 741 | 519 | 436 | 615 | 440 | 406 | 253 | 142 | 191 | 542 | 423 | 181 | 323 | 796 |
| Total debt | 741 | 519 | 436 | 615 | 440 | 406 | 253 | 204 | 240 | 569 | 494 | 263 | 323 | 2.438 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DF Founder | Founder | 2008 | — | — |
MK Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Fich Thomsen | Founder | 0 companies |
| Morten Krogh Skov | Founder | 0 companies |