| Revenue | DKK -3,5M | +26% |
| EBITDA | DKK -8,2M | -64% |
| Net profit | DKK -9M | -77% |
| Total assets | DKK 108,6M | +47% |
| Equity | DKK 99,7M | +177% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -196 | -48 | -123 | -137 | -346 | -503 | -912 | -231 | 131 | 1.694 | -1.477 | -2.353 | -2.755 | -3.480 |
| Staff expenses | -0 | -0 | -0 | -57 | -668 | -311 | -263 | -39 | -60 | -0 | -1.229 | -1.055 | -2.216 | -4.695 |
| EBITDA | -196 | -48 | -123 | -195 | -1.014 | -814 | -1.182 | -270 | 72 | 1.693 | -2.705 | -3.408 | -4.972 | -8.176 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -45 | -28 | -61 | -70 | -107 | -203 | -319 | -574 | -682 | -1.637 |
| EBIT | -196 | -48 | -123 | -195 | -1.059 | -842 | -1.243 | -340 | -35 | 1.491 | -3.025 | -3.982 | -5.654 | -9.812 |
| Net financials | -1 | -0 | -2 | -18 | -152 | -136 | 20 | -832 | -1.064 | 559 | 1.068 | -240 | -1.003 | -1.449 |
| Profit before tax | -197 | -48 | -126 | -213 | -1.211 | -979 | -1.223 | -1.172 | -1.099 | 2.049 | -1.957 | -4.222 | -6.657 | -11.262 |
| Tax | -0 | -0 | -0 | -49 | -343 | -214 | -262 | -250 | -234 | 293 | -1.229 | -1.779 | -1.601 | -2.302 |
| Net profit | -197 | -48 | -126 | -164 | -868 | -765 | -960 | -922 | -865 | 1.756 | -728 | -2.443 | -5.056 | -8.960 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 41 | 38 | 2.139 | 4.430 | 4.985 | 7.253 | 7.681 | 7.907 | 16.512 | 29.571 | 49.336 | 73.942 | 108.592 |
| Equity | — | -165 | -291 | -455 | -1.323 | -1.088 | 3.516 | 2.594 | 1.728 | 12.485 | 25.807 | 27.367 | 36.022 | 99.689 |
| Long-term debt | 0 | 0 | 0 | 2.217 | 0 | 5.504 | 2.899 | 0 | 0 | 0 | 0 | 10.826 | 20.353 | 1.472 |
| Short-term debt | 0 | 206 | 329 | 377 | 333 | 479 | 498 | 280 | 276 | 251 | 1.790 | 8.106 | 13.935 | 3.152 |
| Total debt | 0 | 206 | 329 | 2.594 | 5.753 | 5.983 | 3.737 | 280 | 276 | 251 | 1.790 | 18.933 | 34.288 | 4.624 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
HP Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OR | Chairman | 2015 | — | — |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fwd Holding ApS | Company | 33.3% | 33.3% | 2025 |
Blue One ApS | Company | 25.0% | 25.0% | 2025 |
ANTECH INVEST A/S | Company | 15.0% | 15.0% | 2021 |
KINONDO INVEST ApS | Company | 20.0% | 20.0% | 2015 |
| Individual | 0.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Tore Junkuhn Dehli | Chief Executive Officer | 0 companies |
| Henrik Pedersen | Chief Executive Officer | 0 companies |
| Ole Raft | Chairman | 0 companies |
| Niels Buch Jørgensen | Board of Directors | 0 companies |
| Jacob Christian Nielsen Thygesen | Board of Directors | 0 companies |
| Mikkel Dybro Lundorf | Board of Directors | 0 companies |
| Søren Koopmans Sørensen | Board of Directors | 0 companies |
| Christian Steinø | Board of Directors | 0 companies |
| Emil Paldam Folker | Board of Directors | 0 companies |
| Morten Stage | Chairman | 0 companies |