| Revenue | DKK 2M | +32% |
| EBITDA | DKK 502K | +414% |
| Net profit | DKK 420K | +365% |
| Total assets | DKK 1,5M | +192% |
| Equity | DKK 460K | +1055% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37 | -12 | 324 | 801 | 1.207 | 1.036 | 829 | 778 | 775 | 797 | 1.117 | 1.686 | 1.543 | 2.029 |
| Staff expenses | -0 | -0 | -262 | -786 | -1.136 | -1.021 | -898 | -555 | -532 | -716 | -873 | -1.440 | -1.702 | -1.527 |
| EBITDA | 37 | -93 | 62 | 14 | 71 | 15 | -69 | 222 | 244 | 81 | 244 | 246 | -160 | 502 |
| Depreciation & amort. | -4 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 33 | -99 | 62 | 14 | 71 | 15 | -69 | 222 | 244 | 81 | 244 | 246 | -160 | 502 |
| Net financials | -36 | -17 | 1 | -1 | -1 | -2 | -0 | -1 | -5 | -6 | -6 | -1 | 1 | 0 |
| Profit before tax | -2 | -116 | 63 | 14 | 70 | 13 | -69 | 221 | 239 | 75 | 239 | 245 | -158 | 502 |
| Tax | 4 | -9 | 15 | 4 | 18 | 4 | -14 | 50 | 57 | 20 | 56 | 59 | -0 | 82 |
| Net profit | -6 | -107 | 47 | 10 | 53 | 9 | -55 | 170 | 182 | 55 | 183 | 186 | -158 | 420 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 652 | 88 | 274 | 335 | 421 | 486 | 624 | 589 | 951 | 701 | 656 | 1.306 | 499 | 1.457 |
| Equity | 185 | 78 | 125 | 135 | 187 | 196 | 141 | 312 | 424 | 304 | 387 | 398 | 40 | 460 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 467 | 10 | 149 | 200 | 234 | 289 | 483 | 277 | 527 | 397 | 268 | 907 | 459 | 997 |
| Total debt | 467 | 10 | 149 | 200 | 234 | 289 | 483 | 277 | 527 | 397 | 268 | 907 | 459 | 997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Management | Management | 2014 | — | — |
LS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frejo Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Frejo | Management | 0 companies |
| Lars Steen Pedersen | Management | 0 companies |
| Niels Knud Vester | Board of Directors | 0 companies |
| Robert Arne Enroth | Chairman | 0 companies |