| Revenue | DKK 8M | +13% |
| EBITDA | DKK 1,6M | +444% |
| Net profit | DKK 64K | +113% |
| Total assets | DKK 10,1M | -9% |
| Equity | DKK 101K | +104% |
| Employees | 12 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 900 | 1.053 | 1.337 | -1.836 | 8.537 | 10.079 | 1.570 | 6.358 | 4.576 | 6.293 | 7.042 | 7.983 |
| Staff expenses | -248 | -1.054 | -1.199 | -1.269 | -6.683 | -9.443 | -4.260 | -3.631 | -4.221 | -6.148 | -7.511 | -6.372 |
| EBITDA | 653 | 143 | 138 | -3.106 | 1.853 | 637 | -2.689 | 2.726 | 355 | 145 | -469 | 1.611 |
| Depreciation & amort. | -314 | 72 | -7 | -190 | -509 | -316 | -334 | -333 | -172 | -0 | -0 | -0 |
| EBIT | 339 | 71 | 131 | -3.296 | 1.345 | 321 | -3.024 | 2.393 | 182 | 145 | -469 | 1.611 |
| Net financials | -7 | -21 | -53 | -99 | -151 | -168 | -216 | -172 | -97 | -129 | -181 | -681 |
| Profit before tax | 332 | 50 | 78 | -1.903 | 1.194 | 153 | -3.240 | 2.221 | 85 | 17 | -650 | 930 |
| Tax | 87 | 19 | 24 | 746 | 263 | 35 | -712 | 489 | 20 | 13 | -138 | 866 |
| Net profit | 244 | 30 | 55 | -2.649 | 931 | 118 | -2.528 | 1.732 | 65 | 4 | -512 | 64 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.143 | 4.523 | 5.940 | 6.375 | 10.203 | 10.200 | 5.572 | 4.266 | 4.100 | 9.941 | 11.058 | 10.092 |
| Equity | 324 | 355 | 409 | -2.239 | -1.308 | -1.190 | -3.718 | -1.986 | -1.921 | -1.917 | -2.429 | 101 |
| Long-term debt | 0 | 0 | 227 | 1.291 | 2.709 | 2.447 | 2.146 | 2.146 | 1.971 | 2.317 | 2.326 | 364 |
| Short-term debt | 2.818 | 3.648 | 5.303 | 7.323 | 8.802 | 8.943 | 7.144 | 4.106 | 4.050 | 9.541 | 11.161 | 9.563 |
| Total debt | 2.818 | 4.168 | 5.530 | 8.615 | 11.511 | 11.390 | 9.290 | 6.252 | 6.021 | 11.858 | 13.486 | 9.991 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2021 | — | — |
JT Management | Management | 2025 | — | — |
TM Founder | Founder | 2013 | — | — |
KS Management | Management | 2014 | — | — |
MJ Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Bjergø Malling | Management | 0 companies |
| Jesper Tobias Nyborg | Management | 0 companies |
| Tomas Malling | Founder | 0 companies |
| Kim Skat Nielsen | Management | 0 companies |
| Martin Johan Justesen | Management | 0 companies |