| Revenue | DKK 8,6M | +39% |
| EBITDA | DKK 1,9M | +223% |
| Net profit | DKK 1,9M | +167% |
| Total assets | DKK 2,9M | -40% |
| Equity | DKK -2,3M | +46% |
| Employees | 16 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | 989 | 2.922 | 3.572 | 5.200 | 7.708 | 9.934 | 7.723 | 6.197 | 8.638 |
| Staff expenses | -0 | -1.914 | -2.729 | -3.840 | -5.574 | -7.985 | -8.570 | -7.620 | -7.583 | -6.670 |
| EBITDA | -6 | -925 | 193 | -268 | -374 | -278 | 1.364 | 104 | -1.559 | 1.916 |
| Depreciation & amort. | -0 | 448 | -290 | -385 | -377 | -661 | -807 | -837 | -731 | -462 |
| EBIT | -6 | -1.373 | -96 | -652 | -751 | -938 | 557 | -734 | -2.290 | 1.454 |
| Net financials | 0 | -213 | -269 | -437 | -544 | -496 | -560 | -507 | -596 | -319 |
| Profit before tax | -6 | -1.586 | -365 | -1.090 | -1.294 | -1.434 | -3 | -1.241 | -2.886 | 1.134 |
| Tax | -0 | -0 | -0 | -0 | -0 | -762 | -40 | -361 | -0 | -796 |
| Net profit | -6 | -1.586 | -365 | -1.090 | -1.294 | -673 | 38 | -879 | -2.886 | 1.931 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 144 | 3.002 | 2.065 | 4.075 | 5.486 | 8.333 | 6.991 | 6.748 | 4.915 | 2.934 |
| Equity | 144 | -842 | -1.207 | -2.297 | -3.591 | -4.264 | -4.466 | -5.345 | -4.232 | -2.301 |
| Long-term debt | 0 | 2.198 | 0 | 5.601 | 7.000 | 10.000 | 8.200 | 10.000 | 5.854 | 3.500 |
| Short-term debt | 0 | 1.646 | 3.272 | 771 | 2.077 | 2.597 | 3.258 | 2.094 | 3.292 | 1.735 |
| Total debt | 0 | 3.844 | 3.272 | 6.372 | 9.077 | 12.597 | 11.458 | 12.094 | 9.146 | 5.235 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DD Management | Management | 2019 | — | — |
FR Management | Management | 2019 | — | — |
KL Management | Management | 2016 | — | — |
YC Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FIPA HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
JePa Holding ApS | Company | 20.0% | 20.0% | 2021 |
Nærvær Strandgade ApS | Company | 10.0% | 10.0% | 2022 |
Camro Holding ApS | Company | 10.0% | 10.0% | 2021 |
Michael Faurholt Holding ApS | Company | 10.0% | 10.0% | 2021 |
YLL Holding ApS | Company | 25.0% | 25.0% | 2016 |
CHA HOLDING ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Danny Diduch | Management | 0 companies |
| Finn Rettig Paulsen | Management | 0 companies |
| Kasper Langkilde | Management | 0 companies |
| Yves Christian Francois Le Lay | Management | 0 companies |