| Revenue | DKK 133K | -305% |
| EBITDA | DKK 64K | +198% |
| Net profit | DKK -2K | +97% |
| Total assets | DKK 1,5M | -7% |
| Equity | DKK -962K | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -589 | -251 | 110 | -213 | 42 | 97 | 61 | 331 | 153 | 398 | 1 | -65 | 133 |
| Staff expenses | -331 | -25 | -28 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -920 | -276 | 83 | -221 | -14 | -40 | -59 | -87 | -213 | -51 | -93 | -65 | 64 |
| Depreciation & amort. | -30 | -30 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -66 |
| EBIT | -950 | -306 | 71 | -221 | -14 | -40 | -59 | -87 | -213 | -51 | -93 | -65 | -2 |
| Net financials | -172 | -188 | -201 | -62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | -1.122 | -494 | -130 | -284 | -14 | -40 | -59 | -87 | -213 | -51 | -93 | -65 | -2 |
| Tax | -272 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -850 | -494 | -130 | -284 | -14 | -40 | -59 | -87 | -213 | -51 | -93 | -65 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.156 | 2.335 | 2.380 | 2.235 | 2.237 | 2.214 | 2.190 | 1.912 | 1.759 | 1.463 | 1.540 | 1.614 | 1.501 |
| Equity | 386 | -108 | -238 | -522 | -535 | -575 | -575 | -662 | -834 | -888 | -959 | -959 | -962 |
| Long-term debt | 0 | 0 | 2.000 | 2.060 | 2.060 | 2.060 | 2.060 | 0 | 0 | 0 | 0 | 74 | 80 |
| Short-term debt | 1.770 | 2.443 | 618 | 696 | 712 | 729 | 704 | 2.574 | 2.592 | 2.350 | 2.499 | 2.499 | 2.383 |
| Total debt | 1.770 | 2.443 | 2.618 | 2.756 | 2.772 | 2.789 | 2.764 | 2.574 | 2.592 | 2.350 | 2.499 | 2.573 | 2.463 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
PE Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
IC Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FreTiMo Holding ApS | Company | 90.0% | 90.0% | 2024 |
| Individual | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Christorp Nielsen | Chief Executive Officer | 0 companies |
| Peter Egebjerg-Rantzau | Chief Executive Officer | 0 companies |
| Isabel Christina Aleixo Enevoldsen | Management | 0 companies |
| Henrik Mansfeldt Witt | Chairman | 0 companies |