| Revenue | DKK 2,8M | +25% |
| EBITDA | DKK 352K | -41% |
| Net profit | DKK 257K | -42% |
| Total assets | DKK 3,3M | +66% |
| Equity | DKK 1,1M | +31% |
| Employees | 14 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -598 | 106 | 782 | 1.658 | 752 | 2.215 | 2.220 | 2.767 |
| Staff expenses | -190 | -868 | -723 | -877 | -1.139 | -1.223 | -1.627 | -2.416 |
| EBITDA | -789 | -762 | 59 | 781 | -387 | 992 | 593 | 352 |
| Depreciation & amort. | -20 | -67 | -67 | -64 | -64 | -36 | -20 | -20 |
| EBIT | -809 | -829 | -8 | 716 | -451 | 956 | 573 | 332 |
| Net financials | -56 | -209 | -63 | -106 | -9 | -4 | -3 | -2 |
| Profit before tax | -866 | -1.038 | -71 | 610 | -460 | 952 | 570 | 329 |
| Tax | -193 | -225 | -18 | 134 | -104 | 323 | 126 | 73 |
| Net profit | -672 | -814 | -53 | 476 | -356 | 628 | 444 | 257 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.609 | 2.293 | 2.412 | 2.235 | 1.717 | 1.560 | 2.012 | 3.331 |
| Equity | -597 | -1.411 | -1.464 | -988 | -1.870 | -1.241 | 817 | 1.074 |
| Long-term debt | 3.025 | 3.465 | 3.465 | 2.688 | 0 | 0 | 0 | 0 |
| Short-term debt | 172 | 238 | 410 | 528 | 3.587 | 2.759 | 1.195 | 1.757 |
| Total debt | 3.197 | 3.704 | 3.876 | 3.216 | 3.587 | 2.759 | 1.195 | 1.757 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2017 | — | — |
CW Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EDIE Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Færch | Management | 0 companies |
| Christina Wiesner Færch | Management | 0 companies |