| Revenue | DKK 537K | -86% |
| EBITDA | DKK -1,1M | +67% |
| Net profit | DKK -12,4M | -239% |
| Total assets | DKK 576,9M | -1% |
| Equity | DKK 286,1M | +18823% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 324 | 1.767 | 6.475 | 5.322 | 9.580 | 8.457 | 12.678 | 3.791 | 537 |
| Staff expenses | -1.004 | -1.546 | -2.564 | -1.838 | -2.857 | -4.260 | -7.659 | -7.052 | -1.597 |
| EBITDA | -680 | 222 | 268 | 514 | 1.437 | -1.022 | -1.455 | -3.261 | -1.060 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -11 | -8 | -9 | -9 | -6 |
| EBIT | -680 | 222 | 268 | 514 | 1.426 | -1.029 | -1.464 | -3.270 | -1.066 |
| Net financials | 34 | 114 | -2 | -26 | -132 | -52 | -9.838 | 6.591 | -16.980 |
| Profit before tax | -646 | 336 | 266 | 489 | 1.294 | -1.081 | -11.301 | 3.321 | -18.046 |
| Tax | -0 | -0 | -0 | 100 | 285 | -7 | -9.000 | -5.604 | -5.656 |
| Net profit | -646 | 336 | 266 | 388 | 1.009 | -1.074 | -2.301 | 8.925 | -12.390 |
| Item | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 603 | 2.156 | 3.175 | 5.062 | 5.175 | 5.136 | 636.738 | 580.675 | 576.941 |
| Equity | -546 | -210 | 55 | 443 | 1.453 | 378 | -1.923 | -1.528 | 286.083 |
| Long-term debt | 541 | 497 | 491 | 657 | 683 | 508 | 634.210 | 527.405 | 275.585 |
| Short-term debt | 609 | 1.870 | 2.628 | 3.962 | 3.038 | 4.249 | 4.451 | 51.308 | 15.273 |
| Total debt | 1.149 | 2.367 | 3.120 | 4.618 | 3.722 | 4.757 | 638.661 | 578.713 | 290.858 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2016 | — | — |
FA Founder | Founder | 2016 | — | — |
SN Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Toke Feilberg Friborg | Management | 0 companies |
| Ferrologic AB | Founder | 0 companies |
| Søren Nielsen | Management | 0 companies |
| Carl Henrik Gerhard Tivelius | Board of Directors | 0 companies |
| Peter Barkman | Board of Directors | 0 companies |
| Johan Fredrik Tomson Thyblad | Chairman | 0 companies |
| Vesa Tapani Aittomäki | Board of Directors | 0 companies |
| Ossi Johannes Lindroos | Chairman | 0 companies |
| Saana Susanna Nurminen | Board of Directors | 0 companies |
| Jari Olavi Niska | Chairman | 0 companies |
| Anders Fredrik Tholén | Board of Directors | 0 companies |
| Mikko Varhe | Board of Directors | 0 companies |