| Revenue | DKK -1,1M | +175% |
| EBITDA | DKK -1,1M | -175% |
| Net profit | DKK 162,2M | +114% |
| Total assets | DKK 262M | -26% |
| Equity | DKK 17,2M | -82% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.961 | -114 | 168 | -386 | -1.135 | -850 | -526 | -867 | -763 | -851 | -1.211 | -382 | -1.051 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.961 | -114 | 168 | 5.547 | -1.135 | -850 | -526 | -867 | -763 | -851 | -1.211 | -382 | -1.051 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.961 | -114 | 168 | 5.547 | -1.135 | -850 | -526 | -867 | -763 | -851 | -1.211 | -382 | -1.051 |
| Net financials | -3.574 | -3.564 | -3.695 | -2.682 | -3.807 | -4.021 | -3.862 | 6.850 | -4.305 | -4.447 | 65.980 | 74.891 | 162.221 |
| Profit before tax | -4.560 | -3.678 | -3.526 | 2.865 | -4.942 | -4.871 | -4.388 | 5.983 | -5.068 | -5.299 | 64.769 | 74.509 | 161.170 |
| Tax | 987 | -919 | -259 | -894 | -1.091 | -1.072 | -1.026 | -1.126 | -1.096 | -1.017 | -330 | -1.207 | -980 |
| Net profit | -5.547 | -2.758 | -3.268 | 3.760 | -3.851 | -3.799 | -3.362 | 7.109 | -3.972 | -4.281 | 65.099 | 75.716 | 162.150 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 180.069 | 184.840 | 199.154 | 202.290 | 189.118 | 176.216 | 181.692 | 191.006 | 188.423 | 208.671 | 228.840 | 355.957 | 261.999 |
| Equity | 26.679 | 23.920 | 20.653 | 11.412 | 7.561 | 3.762 | 400 | 7.509 | 3.537 | -744 | 19.354 | 95.070 | 17.220 |
| Long-term debt | 0 | 0 | 0 | 0 | 167.713 | 171.671 | 175.736 | 179.883 | 184.708 | 189.156 | 207.389 | 234.521 | 244.458 |
| Short-term debt | 153.069 | 160.599 | 178.502 | 190.878 | 13.844 | 783 | 5.557 | 3.614 | 179 | 20.259 | 2.097 | 26.366 | 321 |
| Total debt | 153.069 | 160.599 | 178.502 | 190.878 | 181.557 | 172.454 | 181.293 | 183.497 | 184.887 | 209.416 | 209.486 | 260.887 | 244.779 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Founder | Founder | 2011 | — | — |
SF Management | Management | 2011 | — | — |
AR Management | Management | 2020 | — | — |
PS Management | Management | 2011 | — | — |
FJ Management | Management | 2011 | — | — |
VF Management | Management | 2016 | — | — |
RC Management | Management | 2011 | — | — |
EM Management | Management | 2016 | — | — |
LE Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Færch | Founder | 0 companies |
| Stefan Franken | Management | 0 companies |
| Amir Rachid | Management | 0 companies |
| Philippe Santin | Management | 0 companies |
| Florence Jonckers | Management | 0 companies |
| Valérie Fisson | Management | 0 companies |
| Richard Charles Campion | Management | 0 companies |
| Erling Mitton | Management | 0 companies |
| Lionel Esse Comlan | Management | 0 companies |