| Revenue | DKK -45K | -38% |
| EBITDA | DKK -114K | +39% |
| Net profit | DKK 245K | -21% |
| Total assets | DKK 479K | +19% |
| Equity | DKK 345K | +246% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -331 | -6.149 | -4.277 | -3.433 | -3.351 | 283 | -105 | -255 | -392 | -72 | -45 |
| Staff expenses | -680 | -3.903 | -3.400 | -5.081 | -2.768 | -973 | -767 | -1.156 | -738 | -0 | -0 |
| EBITDA | -669 | -7.758 | -5.791 | -8.117 | -7.377 | -94 | -487 | -433 | -656 | -187 | -114 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -669 | -7.758 | -5.791 | -8.117 | -7.377 | -94 | -487 | -433 | -656 | -187 | -114 |
| Net financials | -1 | -209 | -208 | -288 | -184 | -4 | -2 | -5 | 0 | -2 | -1 |
| Profit before tax | -670 | -7.967 | -5.999 | -8.404 | -7.562 | -98 | -489 | -438 | -656 | -188 | -116 |
| Tax | -147 | -1.443 | 124 | -2.100 | 1.396 | 770 | -251 | -3 | -129 | -497 | -361 |
| Net profit | -523 | -6.524 | -6.123 | -6.305 | -8.958 | -867 | -238 | -435 | -526 | 309 | 245 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.465 | 8.328 | 8.383 | 6.846 | 1.442 | 383 | 692 | 79 | 236 | 401 | 479 |
| Equity | 477 | -6.047 | -2.485 | -8.789 | -11.128 | -11.996 | -12.233 | -11.731 | -209 | 100 | 345 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.988 | 14.374 | 10.868 | 15.635 | 12.570 | 12.379 | 12.926 | 11.810 | 445 | 301 | 134 |
| Total debt | 1.988 | 14.374 | 10.868 | 15.635 | 12.570 | 12.379 | 12.926 | 11.810 | 445 | 301 | 134 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
UE Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Søren Jensen Family Invest A/S | Company | 66.7% | 66.7% | 2016 |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Vadstrup Jensen | Chief Executive Officer | 0 companies |
| Ulrik Eriksen Fink | Chief Executive Officer | 0 companies |
| Albert Crilles Sebastian Funder | Chairman | 0 companies |
| Flemming Vadstrup Jensen | Board of Directors | 0 companies |
| Jeppe Rasmussen | Board of Directors | 0 companies |
| Jesper Rasmussen | Board of Directors | 0 companies |
| Thomas Knudsen | Board of Directors | 0 companies |
| Erik Vadstrup Jensen | Chairman | 0 companies |