| Revenue | DKK -3,1M | +64% |
| EBITDA | DKK -3,7M | -37% |
| Net profit | DKK -5,2M | -92% |
| Total assets | DKK 2,5M | -60% |
| Equity | DKK -2,3M | -181% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 135 | 344 | 932 | 1.116 | 1.567 | 772 | -737 | -2.645 | -3.457 | -1.615 | -3.753 | -1.904 | -3.118 |
| Staff expenses | -0 | -69 | -50 | -1.986 | -2.321 | -2.006 | -2.177 | -2.174 | -1.570 | -1.083 | -1.205 | -796 | -588 |
| EBITDA | 135 | 275 | 881 | -832 | -780 | -1.234 | -2.985 | -4.819 | -5.026 | -2.698 | -4.957 | -2.701 | -3.706 |
| Depreciation & amort. | -0 | -40 | -60 | -60 | -0 | -10 | -110 | -21 | -21 | -21 | -21 | -0 | -0 |
| EBIT | 135 | 234 | 821 | -893 | -780 | -1.244 | -3.096 | -4.840 | -5.047 | -2.719 | -4.978 | -2.701 | -3.706 |
| Net financials | 0 | 2.448 | 1.089 | 12.151 | 6.490 | 11.367 | -2.246 | -122 | -1.673 | -2.643 | -785 | -21 | -26 |
| Profit before tax | 135 | 2.682 | 1.910 | 11.258 | 6.432 | 10.122 | -5.341 | -4.962 | -6.720 | -5.362 | -5.763 | -2.721 | -3.732 |
| Tax | 35 | 55 | 215 | 19 | 361 | -0 | -1.392 | -17 | -0 | -150 | 427 | -0 | 1.500 |
| Net profit | 100 | 2.627 | 1.694 | 11.239 | 6.071 | 10.122 | -3.949 | -4.945 | -6.720 | -5.212 | -6.191 | -2.721 | -5.232 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 248 | 3.204 | 4.999 | 16.366 | 23.576 | 34.814 | 31.546 | 25.552 | 20.008 | 17.669 | 6.722 | 6.123 | 2.453 |
| Equity | 180 | 2.737 | 4.333 | 15.474 | 21.544 | 31.667 | 27.718 | 22.773 | 16.053 | 10.841 | 4.651 | 2.829 | -2.303 |
| Long-term debt | 0 | 283 | 128 | 58 | 0 | 420 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 68 | 175 | 539 | 835 | 2.032 | 2.728 | 3.829 | 2.780 | 3.954 | 4.056 | 334 | 1.556 | 3.018 |
| Total debt | 68 | 458 | 666 | 892 | 2.032 | 3.148 | 3.829 | 2.780 | 3.954 | 4.056 | 334 | 1.556 | 3.018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FF Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
TF Management | Management | 2011 | — | — |
BF Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tfredborg Holding ApS | Company | 50.0% | 50.0% | 2017 |
ANT Properties ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Fredborg Nielsen | Chief Executive Officer | 0 companies |
| Thomas Fredborg Nielsen | Management | 0 companies |
| Bente Fredborg Nielsen | Founder | 0 companies |
| Dan Stampe-Terkildsen | Board of Directors | 0 companies |