| Revenue | DKK 1,9M | -32% |
| EBITDA | DKK -2M | +2% |
| Net profit | DKK -3,1M | +15% |
| Total assets | DKK 15,9M | -13% |
| Equity | DKK -706K | -130% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 450 | 1.400 | 1.168 | 2.696 | 466 | 3.207 | 3.901 | 5.120 | 2.795 | 1.889 |
| Staff expenses | -953 | -1.856 | -2.925 | -2.310 | -2.649 | -2.532 | -5.023 | -5.325 | -4.859 | -3.904 |
| EBITDA | -503 | -459 | -1.757 | 386 | -2.184 | 675 | -1.122 | -205 | -2.064 | -2.015 |
| Depreciation & amort. | -3 | -33 | -55 | -128 | -124 | -298 | -321 | -548 | -474 | -478 |
| EBIT | -506 | -492 | -1.812 | 258 | -2.308 | 377 | -1.444 | -753 | -2.538 | -2.493 |
| Net financials | -205 | -227 | -269 | -118 | -338 | -142 | -266 | -718 | -1.111 | -787 |
| Profit before tax | -711 | -720 | -2.081 | 140 | -2.646 | 235 | -1.709 | -1.471 | -3.649 | -3.281 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -186 |
| Net profit | -711 | -720 | -2.081 | 140 | -2.646 | 235 | -1.709 | -1.471 | -3.649 | -3.094 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.348 | 5.527 | 5.041 | 9.198 | 8.427 | 9.734 | 10.694 | 21.412 | 18.298 | 15.897 |
| Equity | -661 | 1.020 | -1.061 | 79 | 3.083 | 3.496 | 1.786 | 315 | 2.388 | -706 |
| Long-term debt | 1.950 | 2.725 | 2.128 | 5.104 | 1.932 | 1.343 | 2.592 | 6.803 | 2.354 | 3.339 |
| Short-term debt | 2.058 | 1.782 | 3.974 | 4.015 | 3.412 | 4.896 | 6.133 | 14.294 | 13.556 | 13.264 |
| Total debt | 4.008 | 4.507 | 6.103 | 9.119 | 5.344 | 6.239 | 8.724 | 21.097 | 15.910 | 16.603 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frederik Bagger Rights ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 5.0% | 5.0% | 2015 | |
Michael Aller Holding ApS | Company | 15.0% | 15.0% | 2016 |
JCA HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Bjørkmann Bagger | Chief Executive Officer | 0 companies |
| Michael Boye Aller | Chief Executive Officer | 0 companies |
| Henrik Haagen | Board of Directors | 0 companies |
| Morten Rosenmejer | Board of Directors | 0 companies |
| René Eghammer | Deputy Chairman | 0 companies |
| Jens Carrit Alminde | Board of Directors | 0 companies |
| Christian Ree | Board of Directors | 0 companies |