| Revenue | DKK 4M | +70% |
| EBITDA | DKK -4M | -15% |
| Net profit | DKK -4,1M | -16% |
| Total assets | DKK 1,4M | +105% |
| Equity | DKK -15,5M | -36% |
| Employees | 31 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.754 | 3.404 | 4.016 | 2.962 | 3.735 | 3.743 | 3.314 | 331 | 2.340 | 3.987 |
| Staff expenses | -2.681 | -3.404 | -3.984 | -5.187 | -5.039 | -4.742 | -4.441 | -4.595 | -5.799 | -7.982 |
| EBITDA | 73 | -0 | 32 | -2.226 | -1.304 | -1.009 | -1.127 | -4.264 | -3.459 | -3.995 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -3 | -5 | -6 | -14 | -14 | -11 |
| EBIT | 73 | -0 | 32 | -2.226 | -1.306 | -1.014 | -1.133 | -4.278 | -3.473 | -4.006 |
| Net financials | -52 | -9 | -0 | -17 | -14 | -22 | -31 | -54 | -71 | -99 |
| Profit before tax | 21 | -9 | 31 | -2.243 | -1.320 | -1.037 | -1.164 | -4.332 | -3.544 | -4.104 |
| Tax | 6 | 1 | 3 | -0 | 1 | -0 | -1 | -0 | -0 | -0 |
| Net profit | 15 | -10 | 28 | -2.243 | -1.320 | -1.037 | -1.164 | -4.332 | -3.544 | -4.104 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.438 | 4.000 | 4.136 | 2.519 | 3.112 | 3.523 | 2.631 | 1.352 | 696 | 1.423 |
| Equity | 265 | 2.255 | 2.283 | 40 | -1.281 | -2.317 | -3.481 | -7.813 | -11.357 | -15.461 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 416 | 371 | 384 | 396 | 411 |
| Short-term debt | 1.173 | 1.745 | 1.854 | 2.479 | 4.392 | 5.424 | 5.741 | 8.781 | 11.657 | 16.474 |
| Total debt | 1.173 | 1.745 | 1.854 | 2.479 | 4.392 | 5.840 | 6.112 | 9.165 | 12.053 | 16.885 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
LP Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
PJ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Melfarhus ApS | Company | 50.0% | 100.0% | 2017 |
5E HOLDING A/S | Company | 33.3% | 0.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Larsen Godskesen | Chief Executive Officer | 0 companies |
| Lars Peter Lavsen Hermansen | Chief Executive Officer | 0 companies |
| Per Jørgensen | Chief Executive Officer | 0 companies |