| Revenue | DKK 6M | +16% |
| EBITDA | DKK 5,7M | +50% |
| Net profit | DKK -790K | +73% |
| Total assets | DKK 121,6M | -23% |
| Equity | DKK 359K | -69% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.229 | 2.041 | 827 | 934 | 936 | 1.157 | 975 | 1.220 | 1.558 | 161.791 | 224.552 | 231.496 | 5.158 | 6.001 |
| Staff expenses | -3.949 | -1.856 | -761 | -846 | -817 | -955 | -909 | -1.121 | -715 | -1.264 | -1.933 | -1.762 | -1.358 | -289 |
| EBITDA | 280 | 185 | 66 | 88 | 118 | 202 | 66 | 99 | 843 | 3.075 | 4.292 | 3.477 | 3.800 | 5.712 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 280 | 185 | 66 | 88 | 118 | 202 | 66 | 99 | 843 | 3.075 | 4.292 | 3.477 | 3.800 | 5.712 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -115 | 19 | -1 | 745 | -3.158 | -2.765 | -3.761 | -7.425 | -4.757 |
| Profit before tax | 280 | 185 | 66 | 88 | 118 | 87 | 86 | 98 | 1.588 | -83 | 1.527 | -284 | -3.624 | 955 |
| Tax | 65 | 34 | 24 | 27 | 28 | 21 | 24 | 25 | 369 | -456 | 118 | 252 | -677 | 1.745 |
| Net profit | 215 | 151 | 41 | 60 | 91 | 66 | 62 | 73 | 1.219 | 372 | 1.409 | -536 | -2.947 | -790 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.317 | 1.554 | 3.962 | 1.922 | 2.542 | 2.333 | 2.190 | 11.565 | 94.144 | 117.786 | 145.940 | 156.971 | 157.266 | 121.596 |
| Equity | 1.083 | 1.234 | 1.276 | 1.336 | 1.430 | 1.496 | 1.558 | 1.632 | 2.851 | 3.223 | 4.632 | 4.096 | 1.149 | 359 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.234 | 319 | 2.687 | 586 | 1.112 | 837 | 632 | 9.934 | 91.263 | 114.533 | 141.308 | 152.875 | 156.117 | 121.238 |
| Total debt | 1.234 | 319 | 2.687 | 586 | 1.112 | 837 | 632 | 9.934 | 91.293 | 114.563 | 141.308 | 152.875 | 156.117 | 121.238 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 2022 | — | — |
JB Management | Management | 2012 | — | — |
AJ Management | Management | 2012 | — | — |
AD Management | Management | 2021 | — | — |
AA Management | Management | 2024 | — | — |
NC Management | Management | 2019 | — | — |
DW Management | Management | 2014 | — | — |
ES Management | Management | 2020 | — | — |
KK Management | Management | 2020 | — | — |
PL Management | Management | 2011 | — | — |
ME Management | Management | 2013 | — | — |
FE Founder | Founder | 2008 | — | — |
DW Management | Management | 2012 | — | — |
CG Management | Management | 2011 | — | — |
TE Management | Management | 2017 | — | — |
PR Management | Management | 2011 | — | — |
RC Management | Management | 2025 | — | — |
PO Management | Management | 2012 | — | — |
NR Management | Management | 2024 | — | — |
CA Management | Management | 2021 | — | — |
DW Management | Management | 2019 | — | — |
VR Management | Management | 2019 | — | — |
OH Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Katrine Kofoed Hansen | Management | 0 companies |
| Jonas Bernt Hillergren | Management | 0 companies |
| Andrew James Carter | Management | 0 companies |
| Antony David Watson | Management | 0 companies |
| Anders Anton Maier | Management | 0 companies |
| Niels Christian Wedell-Wedellsborg | Management | 0 companies |
| Daniel Warwick Townsend | Management | 0 companies |
| Emil Skov | Management | 0 companies |
| Kimmie Kubis Tronborg | Management | 0 companies |
| Poul Lund Christensen | Management | 0 companies |
| Michelle Elizabeth Brampton | Management | 0 companies |
| FOSTERS EMEA LIMITED | Founder | 0 companies |
| Derek William Nicol | Management | 0 companies |
| Calum Grant-Wood | Management | 0 companies |
| Thomas Edward King | Management | 0 companies |
| Peter Richard Jackson | Management | 0 companies |
| Rosemary Chung-Yan Chan | Management | 0 companies |
| Pernille Ohlsen | Management | 0 companies |
| Natalee Rolfe | Management | 0 companies |
| Caroline Alexander Bibrzycka Burns | Management | 0 companies |
| Derek William Nicol | Management | 0 companies |
| Vibeke Rohde | Management | 0 companies |
| Oliver Horn | Management | 0 companies |
| Bernt Jonas Hillergren | Chairman | 0 companies |
| Richard Michael Trimby | Board of Directors | 0 companies |