| Revenue | DKK -47K | +7% |
| EBITDA | DKK -47K | -2% |
| Net profit | DKK -58K | +28% |
| Total assets | DKK 136K | -42% |
| Equity | DKK -192K | -44% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 554 | 988 | 820 | 1.355 | 997 | 476 | 952 | 574 | 376 | 106 | 31 | 7 | -44 | -47 |
| Staff expenses | -548 | -663 | -825 | -674 | -622 | -582 | -984 | -826 | -90 | -267 | -99 | -0 | -2 | -0 |
| EBITDA | 6 | 325 | -5 | 681 | 376 | -106 | -33 | -252 | 286 | -162 | -123 | 6 | -46 | -47 |
| Depreciation & amort. | -299 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -48 | -0 | -55 | -55 | -46 |
| EBIT | -293 | 325 | -5 | 681 | 376 | -106 | -33 | -252 | 271 | -210 | -123 | -49 | -101 | -93 |
| Net financials | -0 | -9 | -11 | -6 | -8 | -3 | -9 | -6 | -9 | 164 | -1 | 0 | -3 | 3 |
| Profit before tax | -294 | 316 | -16 | 675 | 368 | -109 | -42 | -258 | 261 | -46 | -124 | -49 | -104 | -90 |
| Tax | -188 | 73 | -1 | 162 | 81 | -23 | -7 | -56 | 58 | -10 | -26 | -11 | -22 | -32 |
| Net profit | -106 | 243 | -15 | 514 | 287 | -86 | -35 | -202 | 204 | -36 | -98 | -37 | -81 | -58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 608 | 508 | 719 | 292 | 302 | 492 | 408 | 373 | 419 | 288 | 222 | 198 | 235 | 136 |
| Equity | -149 | 91 | 76 | -210 | 72 | -14 | -49 | -251 | -48 | -84 | -182 | -219 | -133 | -192 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 301 | 409 | 285 | 0 | 0 | 0 | 0 |
| Short-term debt | 757 | 417 | 644 | 503 | 230 | 506 | 457 | 323 | 57 | 87 | 403 | 417 | 368 | 327 |
| Total debt | 757 | 417 | 644 | 503 | 230 | 506 | 457 | 625 | 466 | 372 | 403 | 417 | 368 | 327 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2016 | — | — |
IS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
BL Founder | Founder | 2008 | — | — |
NF Management | Management | 2013 | — | — |
CB Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2020 | |
NFF Group one ApS | Company | 10.0% | 10.0% | 2024 |
Les Enfants Terrible ApS | Company | 66.7% | 66.7% | 2017 |
Fabricius Bach Holding ApS | Company | 20.0% | 20.0% | 2022 |
4GN HOLDING S.M.B.A. | Company | 66.7% | 66.7% | 2017 |
Tyrkis IVS | Company | 20.0% | 25.0% | 2017 |
| Individual | 66.7% | 66.7% | 2017 | |
Charcuteri Bacon Entrecote ApS | Company | 20.0% | 20.0% | 2019 |
MIN MAVE ApS | Company | 25.0% | 20.0% | 2015 |
CLOUD1 ApS | Company | 33.3% | 33.3% | 2015 |
Pacero ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 50.0% | 50.0% | 2019 | |
ACASMA ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Maibrit Dessau | Management | 0 companies |
| Ivalu Shafers-Buché | Chief Executive Officer | 0 companies |
| Birgit Larsen | Founder | 0 companies |
| Nicolai Frisch Erichsen | Management | 0 companies |
| Christian Bruun Ejlersgaard | Management | 0 companies |
| Susanne Toftgård Nielsen | Chairman | 0 companies |
| Marc Angelo Jeilman | Chairman | 0 companies |
| Mikkel Svendsen | Chairman | 0 companies |
| Martin Buch Thorborg | Chairman | 0 companies |
| Anne Stampe Olesen | Board of Directors | 0 companies |