| Revenue | DKK 34M | +21% |
| EBITDA | DKK 1,1M | +269% |
| Net profit | DKK 631K | -6% |
| Total assets | DKK 22,6M | -1% |
| Equity | DKK 5,2M | -11% |
| Employees | 73 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 32.761 | 30.723 | 29.746 | 28.170 | 34.003 |
| Staff expenses | -30.256 | -27.639 | -26.496 | -28.604 | -32.778 |
| EBITDA | 2.334 | 2.933 | 3.159 | -644 | 1.091 |
| Depreciation & amort. | -864 | -806 | -819 | -840 | -792 |
| EBIT | 1.470 | 2.127 | 2.340 | -1.484 | 299 |
| Net financials | -291 | -114 | -123 | 1.769 | 331 |
| Profit before tax | 1.179 | 2.012 | 2.216 | 285 | 630 |
| Tax | 275 | 454 | 498 | -388 | -1 |
| Net profit | 904 | 1.559 | 1.719 | 674 | 631 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 25.091 | 15.554 | 20.514 | 22.812 | 22.590 |
| Equity | 5.712 | 7.271 | 6.390 | 5.828 | 5.159 |
| Long-term debt | 1.359 | 1.257 | 1.145 | 1.038 | 941 |
| Short-term debt | 17.103 | 6.339 | 11.788 | 15.142 | 15.158 |
| Total debt | 18.462 | 7.595 | 12.933 | 16.180 | 16.099 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
FA Chief Executive Officer | Chief Executive Officer | 2022 |
TM Founder | Founder | 2013 |
PS Founder | Founder | 2013 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Individual | 50–66.65% | 50% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Andor Wulf | Chief Executive Officer | 0 companies |
| Torben Mørk | Founder | 0 companies |
| Peter Skov Hansen | Founder | 0 companies |