| Revenue | DKK 1,2M | -49% |
| EBITDA | DKK -1,4M | -344% |
| Net profit | DKK -1,2M | -320% |
| Total assets | DKK 1,4M | -24% |
| Equity | DKK -1,7M | -217% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 99 | 442 | -350 | 487 | -711 | -1.112 | 2.306 | 1.173 |
| Staff expenses | -114 | -429 | -543 | -857 | -945 | -1.230 | -2.626 | -2.593 |
| EBITDA | -15 | 13 | -893 | -370 | -1.656 | -2.371 | -320 | -1.420 |
| Depreciation & amort. | -0 | -8 | -58 | -62 | -64 | -46 | -110 | -110 |
| EBIT | -15 | 5 | -951 | -431 | -1.720 | -2.417 | -429 | -1.530 |
| Net financials | -0 | -8 | -5 | -20 | -36 | -41 | 3 | -12 |
| Profit before tax | -15 | -2 | -955 | -451 | -1.756 | -2.458 | -426 | -1.542 |
| Tax | -0 | -0 | -0 | -0 | -717 | -491 | -149 | -380 |
| Net profit | -15 | -2 | -955 | -451 | -1.039 | -1.967 | -277 | -1.162 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 59 | 283 | 673 | 1.060 | 877 | 1.756 | 1.880 | 1.424 |
| Equity | -15 | -17 | 27 | -424 | -1.463 | -259 | -536 | -1.699 |
| Long-term debt | 0 | 59 | 16 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 75 | 242 | 130 | 626 | 843 | 291 | 595 | 1.301 |
| Total debt | 75 | 300 | 146 | 626 | 843 | 291 | 595 | 1.301 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DF Founder | Founder | 2016 | — | — |
TF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MB Founder | Founder | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Michael B Hermansen Holding ApS | Company | 25.0% | 25.0% | 2023 |
UNLIM DOF Holding ApS | Company | 25.0% | 25.0% | 2023 |
REInvest Robotics ApS | Company | 10.0% | 10.0% | 2022 |
VISTI JENSEN HOLDING ApS | Company | 10.0% | 10.0% | 2022 |
CEMARA ApS | Company | 10.0% | 10.0% | 2022 |
KTI A/S | Company | 5.0% | 5.0% | 2022 |
CHRISTIAN NIELSENS FOND | Company | 10.0% | 5.0% | 2019 |
Koksbangs SBR ApS | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Don Fischer | Founder | 0 companies |
| Teddy Folmer | Chief Executive Officer | 0 companies |
| Michael Blom Hermansen | Founder | 0 companies |
| Steen Strøm Karstensen | Board of Directors | 0 companies |
| Simon Doran | Board of Directors | 0 companies |
| Esben Hallundbæk Østergaard | Board of Directors | 0 companies |
| Anders Christian Hedegaard Koksbang | Board of Directors | 0 companies |
| Ralf Astrup | Chairman | 0 companies |
| Thomas Visti Jensen | Board of Directors | 0 companies |