| Revenue | DKK -248K | -124% |
| EBITDA | DKK -266K | +63% |
| Net profit | DKK -273K | +67% |
| Total assets | DKK 36K | -93% |
| Equity | DKK -7K | +99% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.895 | 5.816 | 6.222 | 4.495 | 5.011 | 2.783 | 3.263 | 3.105 | 1.033 | -248 |
| Staff expenses | -2.188 | -5.010 | -6.026 | -4.995 | -3.734 | -4.139 | -3.501 | -3.118 | -1.762 | -18 |
| EBITDA | 1.707 | 807 | 196 | -500 | 1.277 | -1.425 | -238 | -13 | -729 | -266 |
| Depreciation & amort. | -49 | -89 | -89 | -53 | -20 | -31 | -35 | -33 | -25 | -0 |
| EBIT | 1.658 | 718 | 107 | -553 | 1.257 | -1.456 | -273 | -46 | -754 | -266 |
| Net financials | -6 | -40 | -70 | -82 | -114 | -49 | -76 | -68 | -60 | 0 |
| Profit before tax | 1.652 | 678 | 37 | -635 | 1.143 | -1.505 | -349 | -114 | -813 | -266 |
| Tax | 395 | 207 | -49 | -140 | 252 | -315 | -55 | -2 | 3 | 7 |
| Net profit | 1.257 | 470 | 86 | -496 | 892 | -1.190 | -294 | -112 | -817 | -273 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.526 | 7.044 | 8.575 | 5.644 | 5.172 | 5.490 | 4.376 | 1.891 | 499 | 36 |
| Equity | 1.357 | 1.524 | 1.299 | 539 | 1.431 | -35 | -329 | -441 | -1.257 | -7 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.786 | 4.878 | 6.744 | 4.927 | 3.611 | 5.422 | 4.602 | 2.252 | 1.756 | 43 |
| Total debt | 9.786 | 4.878 | 6.744 | 4.927 | 3.611 | 5.422 | 4.602 | 2.252 | 1.756 | 43 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2018 | — | — |
ES Unofficial title | Unofficial title | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
FLØJGAARD HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tinne Fløjgaard Mose | Management | 0 companies |
| Erik Søjborg | Unofficial title | 0 companies |
| Carmen Maria Fløjgaard | Board of Directors | 0 companies |
| Joan Bøgelund Mose | Board of Directors | 0 companies |
| Steen Fløjgaard | Board of Directors | 0 companies |