| Revenue | DKK 8,1M | +912% |
| EBITDA | DKK -549K | +93% |
| Net profit | DKK -5,7M | +54% |
| Total assets | DKK 33M | +40% |
| Equity | DKK 7,6M | +0% |
| Employees | 22 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | -64 | 60 | 1.319 | 2.099 | 3.151 | 6.305 | -1.627 | 4.267 | 796 | 8.055 |
| Staff expenses | -0 | -0 | -0 | -506 | -854 | -2.854 | -5.402 | -7.999 | -7.558 | -8.461 | -8.603 |
| EBITDA | 20 | -82 | 60 | 800 | 1.244 | 298 | 904 | -9.626 | -3.291 | -7.665 | -549 |
| Depreciation & amort. | -0 | -0 | -1 | -20 | -125 | -148 | -411 | -6.025 | -2.533 | -3.770 | -4.608 |
| EBIT | 20 | -82 | 59 | 780 | 1.119 | 149 | 493 | -15.652 | -5.824 | -11.434 | -5.156 |
| Net financials | -0 | -4 | -1 | -7 | -64 | -196 | -373 | -766 | -539 | -988 | -1.244 |
| Profit before tax | 20 | -86 | 58 | 774 | 1.055 | -47 | 120 | -16.417 | -6.363 | -12.423 | -6.400 |
| Tax | -0 | -0 | -0 | 176 | 250 | -459 | -152 | -1.631 | -708 | -0 | -735 |
| Net profit | 20 | -86 | 58 | 598 | 805 | 413 | 273 | -14.787 | -5.655 | -12.423 | -5.665 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58 | 56 | 274 | 2.542 | 11.585 | 18.169 | 29.635 | 23.007 | 26.634 | 23.563 | 32.963 |
| Equity | 30 | -56 | 152 | 929 | 5.484 | 5.896 | 14.768 | 2.982 | 11.188 | 7.615 | 7.649 |
| Long-term debt | 0 | 0 | 0 | 0 | 264 | 400 | 3.916 | 3.614 | 6.194 | 5.209 | 2.734 |
| Short-term debt | 28 | 113 | 122 | 1.613 | 5.838 | 11.873 | 9.710 | 16.162 | 9.253 | 10.739 | 22.579 |
| Total debt | 28 | 113 | 122 | 1.613 | 6.102 | 12.273 | 13.626 | 19.775 | 15.446 | 15.948 | 25.313 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FE Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALEX ANDERSEN ØLUND HOLDING A/S | Company | 20.0% | 20.0% | 2024 |
GP FINANS ApS | Company | 20.0% | 20.0% | 2025 |
PESPO 1 ApS | Company | 15.0% | 15.0% | 2025 |
BIREPO HOLDING ApS | Company | 10.0% | 10.0% | 2024 |
AKP Group A/S | Company | 10.0% | 10.0% | 2024 |
CAN NERO HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
8840 Invest ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 10.0% | 10.0% | 2017 | |
VIVA GROUP ApS | Company | 5.0% | 5.0% | 2022 |
Soft Invest Holding ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Eddie Sørensen | Management | 0 companies |
| Eigil Niels Pedersen | Board of Directors | 0 companies |
| Kenneth Andreasen | Board of Directors | 0 companies |
| Jan Rene Andersen | Board of Directors | 0 companies |
| Michael Christian Stig Iuul | Chairman | 0 companies |
| Niels Burtenshaw Thuesen | Chairman | 0 companies |
| Gert Haugaard Pedersen | Board of Directors | 0 companies |
| Thomas Hentze Andersen | Board of Directors | 0 companies |
| Allan Kim Pedersen | Board of Directors | 0 companies |