| Revenue | DKK 10,5M | +8% |
| EBITDA | DKK -7,1M | -136% |
| Net profit | DKK -5,5M | -99% |
| Total assets | DKK 21,6M | -16% |
| Equity | DKK 7,5M | -42% |
| Employees | 25 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 143 | 349 | 1.207 | 667 | 1.223 | 1.601 | 1.831 | 2.580 | -198 | 4.275 | 10.203 | 9.690 | 10.494 |
| Staff expenses | -0 | -0 | -694 | -790 | -554 | -1.327 | -1.647 | -2.235 | -3.300 | -7.967 | -9.382 | -12.681 | -17.561 |
| EBITDA | 103 | 104 | 179 | -123 | 669 | 274 | 184 | 345 | -3.498 | -3.692 | 820 | -2.991 | -7.067 |
| Depreciation & amort. | -0 | -3 | -5 | -5 | -2 | -258 | -260 | -274 | -632 | -372 | -364 | -370 | -18 |
| EBIT | 103 | 101 | 174 | -128 | 667 | 16 | -76 | 71 | -4.129 | -4.064 | 456 | -3.361 | -7.085 |
| Net financials | 0 | 0 | -0 | -2 | -20 | 57 | 97 | 7 | -135 | -661 | -820 | -202 | -2 |
| Profit before tax | 103 | 101 | 174 | -78 | 647 | 73 | 21 | 77 | -4.264 | -4.725 | -363 | -3.563 | -7.087 |
| Tax | 28 | 28 | 45 | 25 | 143 | 23 | 7 | 19 | -935 | -1.036 | -76 | -777 | -1.548 |
| Net profit | 75 | 73 | 129 | -104 | 504 | 50 | 14 | 58 | -3.329 | -3.689 | -287 | -2.786 | -5.538 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 225 | 441 | 643 | 327 | 1.542 | 1.239 | 7.769 | 7.065 | 19.839 | 19.813 | 20.424 | 25.634 | 21.594 |
| Equity | 155 | 156 | 215 | -19 | 485 | 536 | 550 | 608 | 4.429 | 740 | 453 | 13.066 | 7.528 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.886 | 766 | 7.662 | 8.036 | 6.923 | 37 | 0 |
| Short-term debt | 71 | 285 | 426 | 346 | 854 | 533 | 4.209 | 5.558 | 7.748 | 11.037 | 13.048 | 12.531 | 14.067 |
| Total debt | 71 | 285 | 426 | 346 | 854 | 533 | 7.095 | 6.323 | 15.410 | 19.074 | 19.971 | 12.568 | 14.067 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NF Management | Management | 2013 | — | — |
MC Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
Holledig Capital I K/S | Company | 10.0% | 10.0% | 2021 |
Christensen de Lorenzi Holding ApS | Company | 33.3% | 33.3% | 2021 |
CAPITALIS INVESTMENT CO. ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Flensted-Jensen | Management | 0 companies |
| Mikkel Christensen | Management | 0 companies |
| Liv Freihow | Board of Directors | 0 companies |
| Michael Zøhner-Pedersen | Chairman | 0 companies |
| Arve Johan Andresen | Chairman | 0 companies |
| Øyvind Westby Brekke | Chairman | 0 companies |
| Eva Cecilie Sandberg | Board of Directors | 0 companies |
| Erling Køpke Paulsen | Board of Directors | 0 companies |
| Marie Svendsen | Board of Directors | 0 companies |
| Kristine Langva | Board of Directors | 0 companies |
| Stig Hølledig | Board of Directors | 0 companies |