| Revenue | DKK 35,8M | +5% |
| EBITDA | DKK -143K | +85% |
| Net profit | DKK -178K | +83% |
| Total assets | DKK 7,8M | -16% |
| Equity | DKK 3,9M | -4% |
| Employees | 62 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.265 | 28.299 | 36.175 | 34.024 | 35.843 |
| Staff expenses | -9.110 | -15.366 | -19.267 | -18.941 | -19.341 |
| EBITDA | 155 | 366 | 5.170 | -978 | -143 |
| Depreciation & amort. | -20 | -20 | -33 | -33 | -26 |
| EBIT | 135 | 345 | 5.138 | -1.011 | -169 |
| Net financials | -24 | -44 | -61 | -44 | -9 |
| Profit before tax | 111 | 301 | 5.076 | -1.055 | -178 |
| Tax | -0 | -0 | 899 | -6 | -0 |
| Net profit | 111 | 301 | 4.178 | -1.049 | -178 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.593 | 8.638 | 9.425 | 9.246 | 7.791 |
| Equity | 636 | 937 | 5.115 | 4.066 | 3.888 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.113 | 7.248 | 4.304 | 5.180 | 3.904 |
| Total debt | 6.113 | 7.248 | 4.304 | 5.180 | 3.904 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JF Management | Management | 2024 |
| Former (3) | ||
SN Management | Management | 2015 – 2016 |
AS Management | Management | 2017 – 2024 |
MB Management | Management | 2015 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (7) | ||
| Board of Directors | 2015 | |
| Board of Directors | 2025 | |
| Board of Directors | 2017 | |
| Chairman | 2018 | |
| Board of Directors | 2017 | |
| Deputy Chairman | 2025 | |
| Board of Directors | 2019 | |
| Former (7) | ||
| Chairman | 2015 – 2015 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2015 – 2019 | |
| Chairman | 2015 – 2015 | |
| Deputy Chairman | 2018 – 2024 | |
| Board of Directors | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| John Frandsen | Management | 0 companies |
| Stine Nissen | Management | 0 companies |
| Andreas Saldern Hintze Vetö | Management | 0 companies |
| Mette Bugge Madsen | Management | 0 companies |
| Lars Nørby Johansen | Board of Directors | 0 companies |
| Louise-Marie Törnqvist | Board of Directors | 0 companies |
| Christian Schultzer-Nielsen Have | Board of Directors | 0 companies |
| Jørgen Franck | Chairman | 0 companies |
| Lars Barfoed | Chairman | 0 companies |
| Signe Malene Lopdrup | Board of Directors | 0 companies |
| Inga Katarina Mariana Hindersson | Board of Directors | 0 companies |
| Christian Gangsted-Rasmussen | Board of Directors | 0 companies |
| Toni Lee Larsen | Board of Directors | 0 companies |
| Niels-Ulrik Sahl Christensen | Chairman | 0 companies |
| Hans Thomas Gammeltoft-Hansen | Deputy Chairman | 0 companies |
| Jens Birger Christensen | Board of Directors | 0 companies |
| Charlotte Grønfeldt Lundblad | Deputy Chairman | 0 companies |
| Mette Nørgaard Kier | Board of Directors | 0 companies |