| Revenue | DKK 4,4M | +25% |
| EBITDA | DKK 37K | -87% |
| Net profit | DKK 26K | -91% |
| Total assets | DKK 1,3M | +11% |
| Equity | DKK -100K | +20% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.132 | 1.338 | 1.185 | 1.113 | 780 | 255 | 2.290 | 7 | 3.511 | 3.698 | 3.905 | 4.046 | 3.108 | 3.510 | 4.375 |
| Staff expenses | -2.093 | -1.483 | -1.136 | -1.261 | -1.062 | -1.040 | -1.878 | -173 | -3.166 | -3.590 | -3.830 | -3.450 | -3.490 | -3.221 | -4.338 |
| EBITDA | 39 | -144 | 49 | -148 | -282 | -785 | 412 | -166 | 345 | 108 | 75 | 18 | -382 | 289 | 37 |
| Depreciation & amort. | -0 | -11 | -21 | -30 | 27 | -0 | -0 | -0 | -0 | -7 | -27 | -27 | -27 | -7 | -6 |
| EBIT | 39 | -156 | 28 | -177 | -308 | -785 | 412 | -166 | 345 | 102 | 48 | -9 | -409 | 282 | 31 |
| Net financials | 1 | -1 | -3 | -5 | -66 | -4 | -61 | -2 | -6 | -14 | -15 | -15 | -18 | 4 | -6 |
| Profit before tax | 40 | -80 | 25 | -182 | -374 | -789 | 351 | -167 | 339 | 88 | 33 | -24 | -426 | 286 | 26 |
| Tax | 11 | 39 | 9 | -0 | 38 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 29 | -118 | 16 | -182 | -412 | -789 | 351 | -167 | 339 | 88 | 33 | -24 | -426 | 286 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 351 | 364 | 522 | 402 | 767 | 715 | 997 | 1.119 | 1.370 | 961 | 3.694 | 2.209 | 1.760 | 1.174 | 1.304 |
| Equity | 137 | 18 | 54 | -128 | -540 | -1.329 | -648 | -516 | -177 | 6 | 39 | 15 | -412 | -126 | -100 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400 | 400 | 400 | 400 | 765 | 435 | 265 |
| Short-term debt | 214 | 345 | 468 | 531 | 1.308 | 2.045 | 1.645 | 1.635 | 1.147 | 555 | 3.255 | 1.794 | 1.407 | 865 | 1.140 |
| Total debt | 214 | 345 | 468 | 531 | 1.308 | 2.045 | 1.645 | 1.635 | 1.547 | 955 | 3.655 | 2.194 | 2.172 | 1.300 | 1.405 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Founder | Founder | 2010 | — | — |
AC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MW Founder | Founder | 2010 | — | — |
LC Management | Management | 2018 | — | — |
SF Founder | Founder | 2010 | — | — |
DV Management | Management | 2017 | — | — |
JK Founder | Founder | 2010 | — | — |
KC Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARFORCE ApS | Company | 10.0% | 10.0% | 2026 |
IN-VEST 5 ApS | Company | 10.0% | 10.0% | 2026 |
Theilvig Holding II ApS | Company | 10.0% | 10.0% | 2026 |
C. KJELDSEN HOLDING ApS | Company | 10.0% | 10.0% | 2026 |
DFN OLIE HOLDING ApS | Company | 10.0% | 10.0% | 2026 |
AABRINK MANAGEMENT ApS | Company | 10.0% | 10.0% | 2026 |
LASSE HOCKERUP HOLDING ApS | Company | 10.0% | 10.0% | 2026 |
| Individual | 5.0% | 5.0% | 2026 | |
| Individual | 15.0% | 15.0% | 2020 | |
WESSBERG OG KORSGAARD A/S | Company | 15.0% | 15.0% | 2018 |
NFE HOLDING ApS | Company | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Grauslund Nielsen | Founder | 0 companies |
| Anders Charles Mouritsen | Chief Executive Officer | 0 companies |
| Markus Wacker | Founder | 0 companies |
| Lars Christian Skjøth | Management | 0 companies |
| Steen Flemming Glaring | Founder | 0 companies |
| Dennis Vesty Larsen | Management | 0 companies |
| Jesper Kjær | Founder | 0 companies |
| Kenneth Christiansen | Management | 0 companies |
| Karsten Aabrink | Deputy Chairman | 0 companies |
| Carsten Kjeldsen | Board of Directors | 0 companies |
| Kjeld Wiinblad | Chairman | 0 companies |
| Nicolai Flindt | Chairman | 0 companies |
| Jesper Theilvig | Board of Directors | 0 companies |
| Stig Wessberg | Board of Directors | 0 companies |
| Ann Sussie Overgaard Nielsen | Board of Directors | 0 companies |
| Lasse Sixhøj Hockerup | Board of Directors | 0 companies |
| Thomas Gyldal Petersen | Board of Directors | 0 companies |
| Lars Ariel Mortensen | Board of Directors | 0 companies |
| Jan Larsen | Board of Directors | 0 companies |