| Revenue | DKK 8,5M | +33% |
| EBITDA | DKK 2,4M | +36% |
| Net profit | DKK -344K | +78% |
| Total assets | DKK 26,7M | +8% |
| Equity | DKK 3,6M | -8% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.133 | -1.200 | -1.350 | -260 | -50 | -297 | 3.200 | 6.157 | 6.380 | 8.466 | 7.671 | 6.380 | 8.511 |
| Staff expenses | -768 | -39 | -252 | -1.337 | -823 | -817 | -4.074 | -4.773 | -4.564 | -4.709 | -7.105 | -4.605 | -5.777 |
| EBITDA | -2.900 | -1.239 | -1.603 | -1.597 | -872 | -1.955 | -1.598 | 1.384 | 1.816 | 3.757 | 566 | 1.775 | 2.413 |
| Depreciation & amort. | -22 | -117 | -248 | -312 | -295 | -323 | -313 | -339 | -591 | -2.222 | -2.534 | -2.493 | -2.477 |
| EBIT | -2.922 | -1.356 | -1.850 | -1.909 | -1.167 | -2.278 | -1.911 | 1.044 | 1.224 | 1.536 | -1.968 | -718 | -64 |
| Net financials | -96 | -106 | 2.064 | -570 | -1.452 | 393 | 102 | -1.429 | -2.370 | -1.022 | 1.231 | -1.002 | -244 |
| Profit before tax | -2.360 | -1.462 | 214 | -2.480 | -2.619 | -1.885 | -1.809 | -385 | -1.145 | 514 | -737 | -1.720 | -309 |
| Tax | 329 | -365 | -184 | -412 | -233 | -321 | -425 | 212 | 63 | 128 | -695 | -165 | 35 |
| Net profit | -2.689 | -1.097 | 399 | -2.067 | -2.386 | -1.564 | -1.384 | -596 | -1.209 | 386 | -42 | -1.555 | -344 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.167 | 8.637 | 17.987 | 12.454 | 13.964 | 16.656 | 19.185 | 21.752 | 24.281 | 25.226 | 25.751 | 24.794 | 26.741 |
| Equity | 1.545 | 7.954 | 8.353 | 6.582 | 6.164 | 6.703 | 6.114 | 5.518 | 4.310 | 4.695 | 4.654 | 3.880 | 3.575 |
| Long-term debt | 945 | 0 | 0 | 0 | 0 | 0 | 611 | 1.027 | 1.240 | 484 | 375 | 402 | 17.533 |
| Short-term debt | 678 | 682 | 8.805 | 5.229 | 7.391 | 9.168 | 11.644 | 14.125 | 17.745 | 18.999 | 19.760 | 19.720 | 4.956 |
| Total debt | 1.623 | 682 | 8.805 | 5.229 | 7.391 | 9.168 | 12.255 | 15.152 | 18.986 | 19.483 | 20.134 | 20.122 | 22.489 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FC Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
FR Management | Management | 2014 | — | — |
JE Founder | Founder | 2011 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
RH Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
FM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MK Management | Management | 2025 | — | — |
AE Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 5.0% | 0.0% | 2023 | |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2017 |
FONDEN SPRING NORDIC | Company | 10.0% | 10.0% | 2022 |
M&R Invest ApS | Company | 10.0% | 10.0% | 2022 |
BLADENA INVEST ApS | Company | 5.0% | 10.0% | 2023 |
M&R Invest 2 ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Franciscus Cornelis Robertus Ebskamp | Chief Executive Officer | 0 companies |
| Find Regel Jensen | Management | 0 companies |
| Jens Egelund | Founder | 0 companies |
| Anders Søe-Jensen | Chief Executive Officer | 0 companies |
| Ryan Hagelskjær Lauridsen | Chief Executive Officer | 0 companies |
| Finn Mogensen | Chief Executive Officer | 0 companies |
| Mathias Kristian Reding | Management | 0 companies |
| Anja Egelund-Müller | Founder | 0 companies |
| Eduardo Medina | Chairman | 0 companies |
| Holger Ross Lauritsen | Board of Directors | 0 companies |
| Peter Grabau | Board of Directors | 0 companies |
| Geert Winther Skovsgaard | Chairman | 0 companies |
| Mikael Bak | Chairman | 0 companies |
| Tom Weidner | Board of Directors | 0 companies |
| Mogens Filtenborg | Chairman | 0 companies |
| Thomas Christian Polano | Board of Directors | 0 companies |
| Jens Ulrik Egelund-Müller | Chairman | 0 companies |
| Gert Birnbacher | Board of Directors | 0 companies |
| Melissa Clare Venetia Charlton | Board of Directors | 0 companies |
| Arun Kumar Narayanan | Chairman | 0 companies |
| Andrew George Oliver | Board of Directors | 0 companies |
| Michael Hodgson | Board of Directors | 0 companies |
| Søren Horn Petersen | Chairman | 0 companies |
| Michael Kjeldgaard Knudsen | Board of Directors | 0 companies |
| Alessandro Ceresa | Board of Directors | 0 companies |
| Søren Henning Rudfred | Board of Directors | 0 companies |
| Mitesh Raj Patel | Board of Directors | 0 companies |
| Carsten Hein Westergaard | Board of Directors | 0 companies |
| Andrea Meisinger | Board of Directors | 0 companies |
| Jakob Steen Jensen | Board of Directors | 0 companies |