| Revenue | DKK -624K | +63% |
| EBITDA | DKK -960K | -49% |
| Net profit | DKK -1,1M | -116% |
| Total assets | DKK 8,7M | -11% |
| Equity | DKK 7,2M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 533 | 487 | 474 | 518 | 680 | 821 | 679 | 1.883 | 1.830 | 11.361 | -243 | -401 | -383 | -624 |
| Staff expenses | -269 | -276 | -277 | -348 | -375 | -420 | -498 | -530 | -505 | -509 | -198 | -138 | -261 | -337 |
| EBITDA | 264 | 211 | 197 | 182 | 305 | 401 | 180 | 1.353 | 1.325 | 10.853 | -442 | -538 | -643 | -960 |
| Depreciation & amort. | -92 | -67 | -40 | -123 | -49 | -65 | -72 | -118 | -138 | -160 | -146 | -136 | -6 | -93 |
| EBIT | 173 | 144 | 157 | 60 | 256 | 335 | 108 | 1.235 | 1.187 | 10.693 | -587 | -674 | -649 | -1.053 |
| Net financials | 0 | 0 | -5 | 29 | 38 | 12 | -96 | -26 | -7 | 60 | -810 | -537 | 153 | 80 |
| Profit before tax | 173 | 145 | 168 | 76 | 294 | 347 | 12 | 1.209 | 1.180 | 10.753 | -1.397 | -1.211 | -497 | -973 |
| Tax | 45 | 40 | 42 | 18 | 50 | 62 | 53 | 267 | 263 | 2.370 | -280 | -0 | -0 | 101 |
| Net profit | 128 | 105 | 127 | 59 | 244 | 285 | -41 | 942 | 917 | 8.383 | -1.117 | -1.211 | -497 | -1.074 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 886 | 805 | 1.054 | 1.140 | 1.357 | 3.836 | 3.938 | 5.236 | 6.614 | 13.978 | 12.448 | 10.925 | 9.782 | 8.673 |
| Equity | 542 | 632 | 737 | 796 | 1.040 | 1.274 | 1.183 | 2.125 | 2.988 | 11.315 | 10.142 | 8.875 | 8.324 | 7.250 |
| Long-term debt | 46 | 0 | 0 | 18 | 0 | 1.929 | 1.796 | 1.753 | 1.671 | 1.538 | 1.461 | 1.414 | 1.358 | 1.286 |
| Short-term debt | 280 | 159 | 303 | 313 | 304 | 631 | 960 | 1.358 | 1.955 | 1.125 | 846 | 636 | 100 | 137 |
| Total debt | 326 | 159 | 303 | 330 | 304 | 2.560 | 2.755 | 3.111 | 3.626 | 2.662 | 2.306 | 2.051 | 1.458 | 1.423 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Management | Management | 2013 | — | — |
LF Founder | Founder | 2010 | — | — |
PH Management | Management | 2010 | — | — |
TJ Management | Management | 2024 | — | — |
JA Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Valdemar Valther Jensen | Management | 0 companies |
| Lars Fogh-Andersen | Founder | 0 companies |
| Peter Hyttel | Management | 0 companies |
| Thorkild Jørgensen | Management | 0 companies |
| Jesper Arenskov Larsen | Management | 0 companies |