| Revenue | DKK 1,8M | -48% |
| EBITDA | DKK -5,7M | +15% |
| Net profit | DKK 422K | +106% |
| Total assets | DKK 66,1M | +2% |
| Equity | DKK 35,5M | -6% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -450 | 1.560 | 1.349 | 3.365 | 1.756 |
| Staff expenses | -4.289 | -4.515 | -6.703 | -10.067 | -7.442 |
| EBITDA | -4.738 | -2.955 | -5.354 | -6.703 | -5.686 |
| Depreciation & amort. | -24 | -24 | -24 | -94 | -120 |
| EBIT | -4.763 | -2.979 | -5.378 | -6.797 | -5.807 |
| Net financials | -673 | 1.171 | -742 | -1.415 | 5.262 |
| Profit before tax | -5.436 | -1.808 | -6.121 | -8.212 | -545 |
| Tax | -608 | -524 | -1.080 | -1.375 | -967 |
| Net profit | -4.828 | -1.284 | -5.041 | -6.837 | 422 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 37.465 | 49.394 | 54.207 | 64.805 | 66.132 |
| Equity | 30.554 | 43.323 | 46.118 | 37.604 | 35.532 |
| Long-term debt | 5.254 | 5.000 | 531 | 23.219 | 24.573 |
| Short-term debt | 1.656 | 1.071 | 7.559 | 3.982 | 6.027 |
| Total debt | 6.911 | 6.071 | 8.090 | 27.201 | 30.600 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FN Management | Management | 2014 |
MD Management | Management | 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Chairman | 2016 | |
| Board of Directors | 2018 | |
| Board of Directors | 2020 | |
| Board of Directors | 2024 | |
| Board of Directors | 2020 | |
| Former (3) | ||
| Board of Directors | 2016 – 2020 | |
| Board of Directors | 2020 – 2024 | |
| Board of Directors | 2017 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2022 | |
| Company | 15–19.99% | 15–19.99% | 2020 | |
| Company | 15–19.99% | 15–19.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Company | 5–9.99% | 5–9.99% | 2018 | |
| Company | 5–9.99% | 5–9.99% | 2018 | |
| Company | 5–9.99% | 5–9.99% | 2018 | |
| Company | 5–9.99% | 5–9.99% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Noltenius Busck | Management | 0 companies |
| Michael Deichmann Plesner | Management | 0 companies |
| Klaus Kastbjerg | Chairman | 0 companies |
| Joachim Snebang Vanggaard Jensen | Board of Directors | 0 companies |
| Stine Mølgaard | Board of Directors | 0 companies |
| Claus Høxbro | Board of Directors | 0 companies |
| Camilla Richter-Friis van Deurs | Board of Directors | 0 companies |
| Frederik Peter Nellemann | Board of Directors | 0 companies |
| Anders Lyngaa Kristoffersen | Board of Directors | 0 companies |
| Henrik Damm Krogh | Board of Directors | 0 companies |