| Revenue | DKK -17K | +5% |
| EBITDA | DKK -17K | -5% |
| Net profit | DKK -20K | -3% |
| Total assets | DKK 46K | -57% |
| Equity | DKK 32K | -38% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.832 | -1.228 | -675 | -460 | -471 | -53 | 11 | -14 | -29 | -16 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.832 | -1.228 | -675 | -460 | -471 | -53 | 11 | -14 | -29 | -16 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -174 | -0 | -0 | -0 |
| EBIT | -1.832 | -1.228 | -675 | -460 | -471 | -53 | 11 | -188 | -29 | -16 | -17 |
| Net financials | 0 | -2 | -74 | -103 | -135 | -0 | -0 | -1 | -4 | -3 | -2 |
| Profit before tax | -1.832 | -1.230 | -749 | -563 | -607 | -53 | 11 | -189 | -33 | -19 | -20 |
| Tax | -452 | -298 | -165 | -124 | 37 | -0 | -94 | -2 | -0 | -0 | -0 |
| Net profit | -1.381 | -932 | -584 | -439 | -643 | -53 | 105 | -187 | -33 | -19 | -20 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 840 | 2.387 | 651 | 572 | 388 | 175 | 318 | 149 | 125 | 109 | 46 |
| Equity | 793 | -139 | -723 | -1.162 | -1.692 | -1.745 | 289 | 103 | 70 | 51 | 32 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22 | 2.509 | 1.373 | 1.734 | 2.080 | 1.920 | 28 | 46 | 55 | 57 | 15 |
| Total debt | 22 | 2.509 | 1.373 | 1.734 | 2.080 | 1.920 | 28 | 46 | 55 | 57 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EE Management | Management | 2021 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
NP Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRAMEBUNKER ApS | Company | 100.0% | 100.0% | 2019 |
Uddannelses- og Forskningsstyrelsen | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Emil Evald Johansen | Management | 0 companies |
| Charles Michael Hinshaw | Chief Executive Officer | 0 companies |
| Nicholas Peter Francis | Chief Executive Officer | 0 companies |
| Allan Rasmussen | Chairman | 0 companies |