| Revenue | DKK 1,2M | +36% |
| EBITDA | DKK 501K | -5% |
| Net profit | DKK 279K | -8% |
| Total assets | DKK 519K | -18% |
| Equity | DKK 333K | +116% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 735 | 373 | 707 | 887 | 1.204 |
| Staff expenses | -283 | -103 | -265 | -329 | -325 |
| EBITDA | 435 | 260 | 425 | 530 | 501 |
| Depreciation & amort. | -0 | -0 | -72 | -117 | -117 |
| EBIT | 435 | 260 | 352 | 413 | 384 |
| Net financials | -6 | -3 | -13 | -23 | -15 |
| Profit before tax | 429 | 256 | 339 | 390 | 369 |
| Tax | 93 | 59 | 82 | 88 | 90 |
| Net profit | 335 | 198 | 257 | 302 | 279 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 556 | 226 | 735 | 632 | 519 |
| Equity | 399 | 86 | 262 | 154 | 333 |
| Long-term debt | 0 | 0 | 321 | 0 | 0 |
| Short-term debt | 158 | 139 | 143 | 459 | 166 |
| Total debt | 158 | 139 | 464 | 459 | 166 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
JF Management | Management | 2024 |
CF Chief Executive Officer | Chief Executive Officer | 2024 |
LB Founder | Founder | 2017 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Individual | 25–33.32% | 25–33.32% | 2022 | |
| Individual | 20–24.99% | 20–24.99% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Frosch Holmager Sloth | Management | 0 companies |
| Camilla Frosch Holmager Sloth | Chief Executive Officer | 0 companies |
| Line Biltoft Wormstrup | Founder | 0 companies |