| Revenue | DKK 1,4M | +408% |
| EBITDA | DKK 1,2M | +515% |
| Net profit | DKK -2,9M | -243% |
| Total assets | DKK 7,5M | -53% |
| Equity | DKK 6M | -11% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | -28 | -255 | 1.231 | 271 | 1.378 |
| Staff expenses | -0 | -651 | -1.143 | -553 | -209 |
| EBITDA | -28 | -905 | 89 | -281 | 1.169 |
| Depreciation & amort. | -37 | -110 | -321 | -334 | -142 |
| EBIT | -66 | -1.015 | -233 | -615 | 1.027 |
| Net financials | -532 | -621 | -329 | -220 | -3.895 |
| Profit before tax | -598 | -1.636 | -561 | -836 | -2.868 |
| Tax | -0 | -114 | -0 | -0 | -0 |
| Net profit | -598 | -1.522 | -561 | -836 | -2.868 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 817 | 13.398 | 16.216 | 16.132 | 7.509 |
| Equity | 442 | 8.110 | 7.549 | 6.713 | 5.984 |
| Long-term debt | 0 | 0 | 6.574 | 6.254 | 0 |
| Short-term debt | 375 | 5.288 | 2.093 | 3.165 | 1.524 |
| Total debt | 375 | 5.288 | 8.667 | 9.418 | 1.524 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
BF Management | Management | 2022 – 2024 |
PP Management | Management | 2024 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2021 – 2024 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2017 – 2024 | |
| Board of Directors | 2022 – 2024 | |
| Chairman | 2017 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 5–9.99% | 5–9.99% | 2022 | |
| Company | 5–9.99% | 5–9.99% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2019 | |
| Company | 50–66.65% | 50% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Forsberg | Management | 0 companies |
| Poul Pinstrup Rasch | Management | 0 companies |
| Betina Grigo Dupont Sørensen | Board of Directors | 0 companies |
| Dennis Holbæk Pedersen | Board of Directors | 0 companies |
| Jesper Halkjær Johansen | Board of Directors | 0 companies |
| Michael Duelund | Board of Directors | 0 companies |
| Niels Lindholt Hermansen | Board of Directors | 0 companies |
| Martin Buhl Lindskov | Chairman | 0 companies |