| Revenue | DKK 358K | +20% |
| EBITDA | DKK 334K | +48% |
| Net profit | DKK 258K | +49% |
| Total assets | DKK 2,2M | -9% |
| Equity | DKK 822K | +18% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98 | 1.089 | 2.698 | 1.075 | 1.409 | 1.665 | 1.238 | 1.262 | 901 | 156 | 276 | 299 | 358 |
| Staff expenses | -1 | -613 | -911 | -1.015 | -962 | -1.089 | -1.198 | -1.225 | -873 | -12 | -61 | -74 | -24 |
| EBITDA | 29 | 266 | 1.495 | 60 | 447 | 575 | 40 | 37 | 28 | 143 | 215 | 225 | 334 |
| Depreciation & amort. | -0 | -29 | -29 | -29 | -31 | -35 | -9 | -9 | -9 | -9 | -0 | -0 | -8 |
| EBIT | 29 | 237 | 1.466 | 31 | 417 | 540 | 32 | 28 | 19 | 134 | 215 | 225 | 326 |
| Net financials | 0 | -0 | -13 | -10 | -3 | -3 | -3 | -9 | -2 | -4 | 5 | -2 | 9 |
| Profit before tax | 29 | 236 | 1.452 | 21 | 414 | 538 | 28 | 20 | 17 | 130 | 220 | 223 | 334 |
| Tax | 7 | 56 | 341 | 8 | 93 | 119 | 7 | 5 | 4 | 31 | 49 | 50 | 76 |
| Net profit | 22 | 180 | 1.111 | 13 | 321 | 419 | 21 | 15 | 13 | 100 | 171 | 173 | 258 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 754 | 4.565 | 11.265 | 1.557 | 4.479 | 7.008 | 1.763 | 1.565 | 2.528 | 1.993 | 1.961 | 2.386 | 2.169 |
| Equity | 102 | 282 | 1.293 | 1.206 | 1.427 | 883 | 804 | 708 | 608 | 593 | 647 | 698 | 822 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 645 | 4.228 | 9.967 | 349 | 3.052 | 6.126 | 959 | 857 | 1.919 | 1.399 | 1.315 | 1.688 | 1.346 |
| Total debt | 645 | 4.228 | 9.967 | 349 | 3.052 | 6.126 | 959 | 857 | 1.919 | 1.399 | 1.315 | 1.688 | 1.346 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NF Founder | Founder | 2013 | — | — |
MF Founder | Founder | 2013 | — | — |
AK Founder | Founder | 2013 | — | — |
MJ Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Nanna Frank Møller | Founder | 0 companies |
| Malene Flindt Pedersen | Founder | 0 companies |
| Andreas Koefoed | Founder | 0 companies |
| Mira Jargil | Founder | 0 companies |