| Revenue | DKK -280K | -2% |
| EBITDA | DKK -770K | -4% |
| Net profit | DKK 1,4M | +48% |
| Total assets | DKK 21,5M | +7% |
| Equity | DKK 21,1M | +7% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41 | — | 488 | 651 | 907 | 436 | 575 | 363 | -175 | -197 | -148 | -194 | -286 | -280 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -308 | -365 | -584 | -415 | -365 | -456 | -491 |
| EBITDA | -5 | 466 | 147 | 265 | 751 | 168 | 373 | 55 | -540 | -781 | -563 | -822 | -742 | -770 |
| Depreciation & amort. | -0 | -0 | -0 | -25 | -25 | -25 | -25 | -19 | -26 | -26 | -26 | -26 | -8 | -0 |
| EBIT | -5 | 466 | 147 | 241 | 726 | 143 | 348 | 36 | -566 | -807 | -590 | -848 | -749 | -770 |
| Net financials | 0 | 0 | 0 | -3 | 3.597 | 3.752 | 11.455 | -846 | -1.490 | 2.628 | -1.034 | 1.603 | 1.826 | 2.592 |
| Profit before tax | -5 | 466 | 147 | 237 | 4.324 | 3.895 | 11.803 | -810 | -2.056 | 1.821 | -1.624 | 755 | 1.077 | 1.821 |
| Tax | -0 | 115 | 34 | 56 | 30 | 4 | -0 | 36 | -444 | 411 | -207 | -3 | 134 | 428 |
| Net profit | -5 | 351 | 112 | 182 | 4.294 | 3.890 | 11.803 | -846 | -1.612 | 1.410 | -1.417 | 757 | 943 | 1.394 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 86 | 2.397 | 2.184 | 3.106 | 8.750 | 11.062 | 22.816 | 20.592 | 18.351 | 19.727 | 18.735 | 19.469 | 20.066 | 21.506 |
| Equity | 74 | 425 | 537 | 719 | 5.012 | 8.903 | 20.706 | 19.860 | 18.248 | 19.659 | 18.041 | 18.799 | 19.742 | 21.136 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 0 | 0 | 140 |
| Short-term debt | 12 | 1.972 | 1.647 | 2.387 | 3.738 | 2.159 | 2.110 | 706 | 102 | 68 | 694 | 670 | 324 | 230 |
| Total debt | 12 | 1.972 | 1.647 | 2.387 | 3.738 | 2.159 | 2.110 | 732 | 102 | 68 | 694 | 670 | 324 | 370 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Founder | Founder | 2010 | — | — |
JH Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Fris Kjærgaard | Founder | 0 companies |
| Jane Hahn | Founder | 0 companies |
| Jesper Andreas Skov Vaabengaard | Board of Directors | 0 companies |
| Martin Pagh Christensen | Board of Directors | 0 companies |