| Revenue | DKK -27K | -56% |
| EBITDA | DKK -27K | +57% |
| Net profit | DKK 1,7M | +240% |
| Total assets | DKK 2,4M | +2137% |
| Equity | DKK -11,8M | +12% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -381 | 3.968 | 1.729 | 877 | 14.882 | 4.379 | 1.438 | -1.814 | -62 | -27 |
| Staff expenses | -1.750 | -11.068 | -19.765 | -27.390 | -41.087 | -14.762 | -8.731 | -49 | -1 | -0 |
| EBITDA | -2.130 | -7.100 | -18.036 | -26.513 | -26.205 | -10.383 | -15.979 | -1.765 | -63 | -27 |
| Depreciation & amort. | -60 | -784 | -1.923 | -7.420 | -4.638 | -2.563 | -1.399 | -0 | -0 | -0 |
| EBIT | -2.191 | -7.885 | -19.958 | -33.933 | -30.843 | -12.946 | -17.378 | -1.765 | -63 | -27 |
| Net financials | -24 | -116 | -287 | -450 | -1.230 | -796 | -653 | -602 | -617 | -603 |
| Profit before tax | -2.215 | -8.001 | -20.245 | -34.383 | -32.072 | -13.741 | -18.031 | -2.367 | -680 | -630 |
| Tax | -19 | -0 | 19 | -0 | -5.163 | -3.004 | -0 | -530 | 516 | -2.302 |
| Net profit | -2.196 | -8.001 | -20.265 | -34.383 | -26.909 | -10.738 | -18.031 | -1.838 | -1.196 | 1.672 |
| Item | 2015 | 2016 | 2017 | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.721 | 6.461 | 11.706 | 14.111 | 24.898 | 23.035 | 4.344 | 698 | 106 | 2.374 |
| Equity | 4.504 | -3.497 | 4.368 | -7.801 | 119 | -10.618 | -10.436 | -12.274 | -13.470 | -11.797 |
| Long-term debt | 723 | 6.079 | 0 | 5.264 | 6.808 | 15.819 | 0 | 0 | 0 | 14.151 |
| Short-term debt | 494 | 3.879 | 7.338 | 16.647 | 17.971 | 17.834 | 14.780 | 12.972 | 13.576 | 20 |
| Total debt | 1.217 | 9.958 | 7.338 | 21.911 | 24.779 | 33.653 | 14.780 | 12.972 | 13.576 | 14.172 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AT Management | Management | 2014 | — | — |
TL Management | Management | 2017 | — | — |
LJ Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRIHEDEN INVEST A/S | Company | 90.0% | 90.0% | 2022 |
| Individual | 5.0% | 5.0% | 2018 | |
SØGAARD & JANSEN ApS | Company | 5.0% | 5.0% | 2019 |
CHRISTIAN HINDBORG HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 15.0% | 15.0% | 2018 | |
ROBERT/BOISEN & LIKEMINDED A/S | Company | 5.0% | 5.0% | 2014 |
HEFEAX ApS | Company | 5.0% | 5.0% | 2018 |
ARBØL ANDREÆ HOLDING ApS | Company | 5.0% | 5.0% | 2018 |
KIM BOISEN HOLDING ApS | Company | 5.0% | 5.0% | 2018 |
| Individual | 5.0% | 5.0% | 2018 | |
OVE K. INVEST A/S | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Taus Nielsen | Management | 0 companies |
| Thomas Lendrell | Management | 0 companies |
| Laust Johan Johnsen | Management | 0 companies |
| Stig Christensen | Board of Directors | 0 companies |
| Eric Alan Rapp | Chairman | 0 companies |
| Per Hillebrandt Jensen | Board of Directors | 0 companies |
| Michael Hauge Sørensen | Chairman | 0 companies |
| Morten Heuing | Chairman | 0 companies |
| Kim Boisen | Board of Directors | 0 companies |
| Hanne Grethe Hansen | Board of Directors | 0 companies |
| Marianne Søgaard | Board of Directors | 0 companies |
| Christoffer Martinsen-Kønigsfeldt | Chairman | 0 companies |
| Jesper Johansen | Board of Directors | 0 companies |
| Jan Dahl Tindbæk | Board of Directors | 0 companies |
| Niels Kjær Hemmingsen | Board of Directors | 0 companies |