| Revenue | DKK 673K | +127% |
| EBITDA | DKK 75K | +139% |
| Net profit | DKK 25K | +112% |
| Total assets | DKK 2M | -33% |
| Equity | DKK 1,5M | -41% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 733 | 744 | 751 | 296 | 673 |
| Staff expenses | -535 | -390 | -792 | -486 | -598 |
| EBITDA | 198 | 354 | -42 | -190 | 75 |
| Depreciation & amort. | -51 | -51 | -51 | -51 | -51 |
| EBIT | 147 | 303 | -92 | -241 | 24 |
| Net financials | -48 | -63 | -57 | -15 | 8 |
| Profit before tax | 99 | 240 | -149 | -256 | 32 |
| Tax | 22 | 53 | -34 | -56 | 7 |
| Net profit | 77 | 187 | -115 | -200 | 25 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.887 | 3.074 | 3.277 | 2.968 | 2.000 |
| Equity | 550 | 737 | 622 | 2.611 | 1.536 |
| Long-term debt | 2.083 | 2.124 | 2.167 | 0 | 0 |
| Short-term debt | 199 | 153 | 462 | 356 | 464 |
| Total debt | 2.282 | 2.277 | 2.629 | 356 | 464 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DF Management | Management | 2019 |
| Former (1) | ||
JF Management | Management | 2009 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2009 – 2015 | |
| Chairman | 2019 – 2023 | |
| Board of Directors | 2019 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Diana Foged Nielsen | Management | 0 companies |
| John Foged Nielsen | Management | 0 companies |
| Thomas Foged Nielsen | Board of Directors | 0 companies |
| Irene Nielsen | Chairman | 0 companies |
| Bente Hansen | Board of Directors | 0 companies |