| Revenue | DKK 3M | +31% |
| EBITDA | DKK -1,3M | +26% |
| Net profit | DKK -1,1M | +23% |
| Total assets | DKK 2,6M | -24% |
| Equity | DKK 488K | -70% |
| Employees | 12 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -175 | 469 | 1.167 | 1.752 | 1.665 | 2.070 | 1.964 | 2.281 | 2.984 |
| Staff expenses | -463 | -1.085 | -1.470 | -1.645 | -1.529 | -1.696 | -4.463 | -4.056 | -4.290 |
| EBITDA | -638 | -615 | -303 | 107 | 137 | 373 | -2.499 | -1.775 | -1.306 |
| Depreciation & amort. | -92 | -197 | -255 | -280 | -280 | -185 | -93 | -114 | -95 |
| EBIT | -729 | -812 | -557 | -173 | -143 | 188 | -2.593 | -1.888 | -1.401 |
| Net financials | -17 | -39 | -56 | -60 | -68 | -77 | -24 | 13 | -36 |
| Profit before tax | -746 | -851 | -614 | -233 | -212 | 111 | -2.617 | -1.876 | -1.437 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -632 | -411 | -312 |
| Net profit | -746 | -851 | -614 | -233 | -212 | 111 | -1.985 | -1.465 | -1.125 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.314 | 1.285 | 1.746 | 1.691 | 1.864 | 1.917 | 5.147 | 3.406 | 2.596 |
| Equity | -666 | -1.517 | -2.131 | -2.364 | -2.576 | -2.464 | 3.078 | 1.613 | 488 |
| Long-term debt | 0 | 0 | 0 | 3.467 | 3.477 | 3.637 | 0 | 0 | 0 |
| Short-term debt | 1.980 | 2.802 | 3.877 | 588 | 963 | 744 | 2.069 | 1.792 | 2.108 |
| Total debt | 1.980 | 2.802 | 3.877 | 4.055 | 4.440 | 4.381 | 2.069 | 1.792 | 2.108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
RM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Deputy Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FE ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Tine Stjernholm | Chief Executive Officer | 0 companies |
| Søren Birn | Chief Executive Officer | 0 companies |
| Rikke Mikkelsen | Chief Executive Officer | 0 companies |
| Helle Stjernholm Bagger-Sørensen | Chairman | 0 companies |
| Claus Bagger-Sørensen | Deputy Chairman | 0 companies |