| Revenue | DKK 548K | +71% |
| EBITDA | DKK -21K | +79% |
| Net profit | DKK -37K | +68% |
| Total assets | DKK 288K | +22% |
| Equity | DKK -328K | -12% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 536 | 146 | 41 | 321 | 548 |
| Staff expenses | -555 | -140 | -62 | -419 | -569 |
| EBITDA | -18 | 6 | -20 | -98 | -21 |
| Depreciation & amort. | -37 | -37 | -22 | -18 | -7 |
| EBIT | -55 | -31 | -42 | -116 | -28 |
| Net financials | -6 | 250 | -5 | 1 | -9 |
| Profit before tax | -61 | 219 | -47 | -116 | -37 |
| Tax | -0 | 3 | -0 | -0 | -0 |
| Net profit | -61 | 217 | -47 | -116 | -37 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 136 | 118 | 134 | 236 | 288 |
| Equity | -547 | -330 | -177 | -293 | -328 |
| Long-term debt | 0 | 43 | 44 | 45 | 0 |
| Short-term debt | 683 | 405 | 267 | 483 | 616 |
| Total debt | 683 | 448 | 311 | 529 | 616 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FO Management | Management | 2024 |
| Former (2) | ||
PN Management | Management | 2008 – 2013 |
KU Management | Management | 2015 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2024 | |
| Former (1) | ||
| Chairman | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2024 | |
| Individual | 10–14.99% | 10–14.99% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Patricio Nødskov Aguirre | Management | 0 companies |
| Kristian Uhd Jepsen | Management | 0 companies |
| Frederik Overgaard Rasmussen | Management | 0 companies |
| Jeppe Lindgaard | Board of Directors | 0 companies |
| Bo Bay Hougaard | Chairman | 0 companies |
| Jacob Bille Krogh | Chairman | 0 companies |