| Revenue | DKK 4,7M | +16% |
| EBITDA | DKK 1,3M | +15% |
| Net profit | DKK 951K | +9% |
| Total assets | DKK 4,7M | +31% |
| Equity | DKK 1,5M | -9% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.570 | 2.407 | 2.418 | 4.094 | 4.736 |
| Staff expenses | -1.049 | -1.461 | -2.031 | -2.926 | -3.398 |
| EBITDA | 521 | 946 | 387 | 1.168 | 1.338 |
| Depreciation & amort. | -19 | -11 | -2 | -7 | -43 |
| EBIT | 502 | 935 | 385 | 1.161 | 1.295 |
| Net financials | -80 | -67 | -32 | -43 | -72 |
| Profit before tax | 422 | 868 | 352 | 1.118 | 1.223 |
| Tax | -91 | 192 | 78 | 244 | 272 |
| Net profit | 513 | 676 | 274 | 873 | 951 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.087 | 1.932 | 2.286 | 3.556 | 4.664 |
| Equity | -237 | 439 | 713 | 1.587 | 1.451 |
| Long-term debt | 113 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.212 | 1.493 | 1.573 | 1.969 | 3.205 |
| Total debt | 2.324 | 1.493 | 1.573 | 1.969 | 3.205 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FT Management | Management | 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2015 | |
| Board of Directors | 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Torsten Johnsen | Management | 0 companies |
| Torsten Johnsen | Board of Directors | 0 companies |
| Birgit Junker Johnsen | Board of Directors | 0 companies |