| Revenue | DKK 10,1M | -17% |
| EBITDA | DKK 716K | -78% |
| Net profit | DKK 308K | -89% |
| Total assets | DKK 6,4M | -37% |
| Equity | DKK -553K | +36% |
| Employees | 9 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 352 | -48 | 1.709 | 682 | -848 | 6.831 | 8.094 | 8.458 | 8.263 | 12.100 | 10.073 |
| Staff expenses | -339 | -1.523 | -1.613 | -2.764 | -4.453 | -6.892 | -5.459 | -5.462 | -7.751 | -8.861 | -9.357 |
| EBITDA | 12 | -1.571 | 95 | -2.082 | -5.301 | -61 | 2.636 | 2.996 | 513 | 3.238 | 716 |
| Depreciation & amort. | -0 | -29 | -74 | -46 | -32 | -62 | -30 | -260 | -292 | -434 | -247 |
| EBIT | 12 | -1.600 | 21 | -2.128 | -5.333 | -123 | 2.605 | 2.737 | 220 | 2.804 | 469 |
| Net financials | -10 | -20 | 3 | 53 | 22 | 411 | -155 | -140 | -194 | -251 | -66 |
| Profit before tax | 2 | -1.619 | 24 | -2.075 | -5.311 | 288 | 2.450 | 2.596 | 27 | 2.553 | 403 |
| Tax | 1 | -129 | -134 | 263 | -0 | -0 | -0 | -0 | -0 | -155 | 95 |
| Net profit | 1 | -1.490 | 157 | -2.338 | -5.311 | 288 | 2.450 | 2.596 | 27 | 2.708 | 308 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 177 | 1.217 | 2.054 | 2.082 | 3.834 | 4.286 | 5.575 | 13.691 | 13.260 | 10.251 | 6.412 |
| Equity | 51 | -1.439 | -1.282 | -3.620 | -8.930 | -8.642 | -6.192 | -3.596 | -3.569 | -861 | -553 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 387 | 3.588 | 13.895 | 12.474 | 8.027 | 3.078 |
| Short-term debt | 126 | 2.656 | 3.335 | 5.702 | 12.765 | 12.542 | 8.180 | 3.392 | 4.355 | 3.085 | 3.886 |
| Total debt | 126 | 2.656 | 3.335 | 5.702 | 12.765 | 12.928 | 11.768 | 17.287 | 16.829 | 11.112 | 6.965 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
HB Management | Management | 2015 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
OH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Dorte Frank Lund | Chief Executive Officer | 0 companies |
| Mikael Raunkjær | Chief Executive Officer | 0 companies |
| Helle Behrndtz Jensen | Management | 0 companies |
| Sander Buchenskjoll Bille | Chief Executive Officer | 0 companies |
| Ole Hansen | Chief Executive Officer | 0 companies |
| Stein Alfred Jacobsen | Chairman | 0 companies |
| Kjetil Kollstad | Board of Directors | 0 companies |
| Jan Johansen | Board of Directors | 0 companies |
| Karl Filip Schonbeck | Board of Directors | 0 companies |