| Revenue | DKK 6,1M | +539% |
| EBITDA | DKK 1,6M | +64% |
| Net profit | DKK 1,3M | +92% |
| Total assets | DKK 7M | +28% |
| Equity | DKK -998K | +57% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1.473 | 4.195 | 2.989 | 1.243 | -616 | 180 | 950 | 6.071 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -29 | -1.090 | 1.688 | 846 | -716 | -616 | 180 | 950 | 1.556 |
| Depreciation & amort. | -0 | 824 | 827 | 827 | 620 | 827 | 240 | 89 | 158 |
| EBIT | -29 | -1.913 | 861 | 19 | -1.337 | -1.443 | -60 | 861 | 1.399 |
| Net financials | -1 | 3 | -6 | -4 | -15 | -13 | 9 | 23 | 109 |
| Profit before tax | -30 | -1.911 | 854 | 15 | -1.352 | -1.457 | -51 | 884 | 1.507 |
| Tax | -7 | -420 | 188 | 3 | -297 | -320 | -11 | -0 | -0 |
| Net profit | -23 | -1.490 | 666 | 11 | -1.055 | -1.136 | -39 | 690 | 1.328 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 601 | 5.424 | 5.960 | 4.725 | 3.592 | 2.535 | 3.552 | 5.480 | 6.992 |
| Equity | 27 | -1.463 | -797 | -786 | -1.840 | -2.976 | -3.016 | -2.326 | -998 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 574 | 6.888 | 6.757 | 5.511 | 5.432 | 5.511 | 6.568 | 7.806 | 7.991 |
| Total debt | 574 | 6.888 | 6.757 | 5.511 | 5.432 | 5.511 | 6.568 | 7.806 | 7.991 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PP Management | Management | 2017 | — | — |
FM Founder | Founder | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRONTIER HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
| Individual | 25.0% | 25.0% | 2017 | |
TOFT HOLDINGS ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Philip Tetzlaff | Management | 0 companies |
| Florent Mathieu | Founder | 0 companies |