| Revenue | DKK 5,4M | -62% |
| EBITDA | DKK -3,2M | -171% |
| Net profit | DKK -3M | -205% |
| Total assets | DKK 9,5M | -52% |
| Equity | DKK 2,2M | -76% |
| Employees | 17 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.799 | 8.194 | 12.686 | 3.076 | 15.713 | 12.556 | 8.507 | 9.630 | 16.561 | 13.940 | 5.363 |
| Staff expenses | -3.476 | -6.100 | -8.106 | -6.896 | -9.672 | -9.844 | -9.643 | -9.687 | -10.805 | -9.432 | -8.554 |
| EBITDA | 1.323 | 2.094 | 4.579 | -3.820 | 6.041 | 2.712 | -1.144 | -57 | 5.742 | 4.509 | -3.191 |
| Depreciation & amort. | -1 | -26 | -82 | -153 | -179 | -345 | -541 | -606 | -564 | -410 | -285 |
| EBIT | 1.321 | 2.068 | 4.497 | -3.973 | 5.862 | 2.367 | -1.685 | -663 | 5.178 | 4.098 | -3.476 |
| Net financials | -53 | -70 | -630 | -125 | -278 | -313 | -293 | -346 | -466 | -406 | -371 |
| Profit before tax | 1.269 | 1.998 | 3.867 | -4.098 | 5.584 | 2.054 | -1.979 | -1.009 | 4.712 | 3.693 | -3.848 |
| Tax | 287 | 442 | 853 | -896 | 1.232 | 456 | -436 | -176 | 1.062 | 820 | -839 |
| Net profit | 982 | 1.556 | 3.014 | -3.202 | 4.352 | 1.598 | -1.543 | -833 | 3.650 | 2.873 | -3.009 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.264 | 8.879 | 11.276 | 13.603 | 14.287 | 13.242 | 16.993 | 12.835 | 16.474 | 19.881 | 9.480 |
| Equity | 1.032 | 2.288 | 5.302 | 1.100 | 5.452 | 5.050 | 3.506 | 2.673 | 6.323 | 9.195 | 2.186 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.039 | 6.223 | 4.752 | 12.186 | 7.286 | 6.618 | 13.148 | 9.999 | 8.926 | 8.641 | 6.160 |
| Total debt | 4.039 | 6.223 | 4.752 | 12.186 | 7.286 | 6.618 | 13.148 | 9.999 | 8.926 | 8.641 | 6.160 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FF Management | Management | 2014 | — | — |
VH Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRØLUND INVEST ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Frølund | Management | 0 companies |
| Viggo Hansen Ottesen | Management | 0 companies |