| Revenue | DKK 16,4M | +35% |
| EBITDA | DKK -947K | -149% |
| Net profit | DKK -1,7M | -256% |
| Total assets | DKK 12,1M | +12% |
| Equity | DKK 1,3M | -60% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.286 | 4.687 | 12.328 | 12.163 | 16.446 |
| Staff expenses | -2.570 | -4.218 | -9.435 | -10.137 | -17.394 |
| EBITDA | -284 | 458 | 2.893 | 1.938 | -947 |
| Depreciation & amort. | -44 | -40 | -138 | -205 | -248 |
| EBIT | -328 | 418 | 2.755 | 1.733 | -1.196 |
| Net financials | -58 | -119 | -224 | -389 | -718 |
| Profit before tax | -387 | 301 | 2.549 | 1.344 | -1.914 |
| Tax | -77 | 68 | 632 | 284 | -262 |
| Net profit | -310 | 233 | 1.916 | 1.060 | -1.652 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.793 | 3.607 | 8.127 | 10.786 | 12.076 |
| Equity | 171 | 654 | 2.570 | 3.180 | 1.279 |
| Long-term debt | 0 | 39 | 859 | 462 | 211 |
| Short-term debt | 2.622 | 2.914 | 4.562 | 6.882 | 10.586 |
| Total debt | 2.622 | 2.952 | 5.422 | 7.344 | 10.797 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FP Management | Management | 2017 |
| Former (1) | ||
TJ Management | Management | 2015 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2020 | |
| Board of Directors | 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2020 | |
| Company | 15–19.99% | 15–19.99% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2015 | |
| Individual | 20–24.99% | 20–24.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Jensen | Management | 0 companies |
| Frederik Pedersen | Management | 0 companies |
| Gregers Pedersen | Chairman | 0 companies |
| Kristian Pedersen | Board of Directors | 0 companies |