| Revenue | DKK -7K | -3% |
| EBITDA | DKK -68K | -9% |
| Net profit | DKK -106K | +74% |
| Total assets | DKK 7M | +16% |
| Equity | DKK 94K | -53% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | -6 | -9 | -6 | -8 | -7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1 | 0 | -6 | -9 | -6 | -62 | -68 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1 | 0 | -6 | -9 | -6 | -62 | -68 |
| Net financials | 0 | 0 | 0 | 8.412 | 77 | -343 | -38 |
| Profit before tax | -1 | 0 | -6 | 8.404 | 70 | -406 | -106 |
| Tax | -0 | -0 | -0 | -0 | 1 | -0 | -0 |
| Net profit | -1 | 0 | -6 | 8.404 | 69 | -406 | -106 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 413 | 413 | 2.303 | 2.873 | 6.621 | 6.055 | 7.043 |
| Equity | 9 | 9 | 3 | 536 | 606 | 200 | 94 |
| Long-term debt | 0 | 0 | 1.444 | 2.331 | 6.008 | 5.848 | 6.938 |
| Short-term debt | 404 | 404 | 856 | 6 | 7 | 7 | 11 |
| Total debt | 404 | 404 | 2.300 | 2.337 | 6.015 | 5.855 | 6.949 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Founder | Founder | 2017 | — | — |
LF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frohn Holding ApS | Company | 50.0% | 50.0% | 2017 |
Hapi ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Tina Elisabeth Winther Frohn | Founder | 0 companies |
| Lars Frohn | Chief Executive Officer | 0 companies |
| Bo Alexander Barfod | Chairman | 0 companies |