| Revenue | DKK 647K | +101% |
| EBITDA | DKK 312K | +309% |
| Net profit | DKK -1,6M | -436% |
| Total assets | DKK 3,1M | +18% |
| Equity | DKK 539K | -75% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 729 | 402 | 304 | 247 | 359 | 306 | 423 | 635 | 1.180 | 798 | 322 | 647 |
| Staff expenses | -603 | -434 | -148 | -159 | -171 | -231 | -229 | -270 | -289 | -290 | -246 | -335 |
| EBITDA | 126 | -32 | 156 | 88 | 188 | 75 | 194 | 365 | 891 | 508 | 76 | 312 |
| Depreciation & amort. | -93 | -106 | -106 | -7 | -63 | -63 | -55 | -12 | -0 | -0 | -0 | -5 |
| EBIT | 33 | -138 | 51 | 81 | 125 | 12 | 139 | 353 | 891 | 508 | 76 | 308 |
| Net financials | -1 | -0 | -0 | -0 | -0 | -0 | -2 | -2 | -6 | -5 | 560 | -2.418 |
| Profit before tax | 46 | -75 | 50 | 81 | 125 | 12 | 137 | 352 | 885 | 503 | 636 | -2.110 |
| Tax | 7 | 32 | 11 | 18 | 28 | 3 | 33 | 77 | 193 | 105 | 147 | -467 |
| Net profit | 39 | -106 | 39 | 63 | 98 | 10 | 105 | 274 | 692 | 397 | 489 | -1.644 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.070 | 683 | 489 | 300 | 309 | 346 | 490 | 844 | 1.722 | 2.169 | 2.593 | 3.063 |
| Equity | 122 | 16 | 55 | 118 | 216 | 225 | 330 | 604 | 1.296 | 1.694 | 2.183 | 539 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 908 | 637 | 416 | 158 | 77 | 114 | 160 | 239 | 425 | 475 | 405 | 2.519 |
| Total debt | 908 | 637 | 416 | 158 | 77 | 114 | 160 | 239 | 425 | 475 | 405 | 2.519 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PO Management | Management | 2026 | — | — |
JN Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAURKILDE HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Ove Frandsen | Management | 0 companies |
| Jesper Nørlem Jacobsen | Management | 0 companies |