| Revenue | DKK 6,9M | +168% |
| EBITDA | DKK 2M | +487% |
| Net profit | DKK 331K | +116% |
| Total assets | DKK 9,8M | +83% |
| Equity | DKK -863K | +77% |
| Employees | 13 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 85 | -321 | 533 | 1.138 | 1.165 | 2.555 | 6.860 |
| Staff expenses | -139 | -210 | -1.793 | -2.549 | -3.636 | -3.074 | -4.852 |
| EBITDA | -53 | -531 | -1.260 | -1.411 | -2.472 | -519 | 2.008 |
| Depreciation & amort. | -0 | -0 | -0 | -331 | -409 | -801 | -812 |
| EBIT | -53 | -531 | -1.260 | -1.742 | -2.881 | -1.320 | 1.196 |
| Net financials | 0 | -41 | -137 | -358 | -434 | -686 | -865 |
| Profit before tax | -53 | -572 | -1.397 | -2.100 | -3.315 | -2.006 | 331 |
| Tax | -0 | -139 | -312 | -581 | -584 | -0 | -0 |
| Net profit | -53 | -433 | -1.085 | -1.519 | -2.732 | -2.006 | 331 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 68 | 1.860 | 5.373 | 8.310 | 6.344 | 5.372 | 9.847 |
| Equity | -3 | 564 | 528 | 9 | -1.823 | -3.704 | -863 |
| Long-term debt | 58 | 1.056 | 4.152 | 7.378 | 7.604 | 8.568 | 9.434 |
| Short-term debt | 13 | 155 | 313 | 339 | 563 | 508 | 1.276 |
| Total debt | 71 | 1.211 | 4.465 | 7.717 | 8.167 | 9.076 | 10.710 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2017 | — | — |
JF Management | Management | 2017 | — | — |
FL Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Reitz Holding ApS | Company | 20.0% | 20.0% | 2017 |
ANLUDA ApS | Company | 20.0% | 20.0% | 2017 |
WOODBRIDGE ApS | Company | 15.0% | 15.0% | 2021 |
LØVENDAHL H0LDING ApS | Company | 5.0% | 5.0% | 2021 |
Dykehouse ApS | Company | 5.0% | 5.0% | 2021 |
CARBON60 Invest ApS | Company | 5.0% | 5.0% | 2019 |
MICHAEL HOVE HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Marcus Smedegaard Dannevang | Management | 0 companies |
| Jon Fogelstrøm Reitz | Management | 0 companies |
| Frank Løvendahl Nielsen | Management | 0 companies |
| Nina Christensen | Chairman | 0 companies |
| John Thomas | Board of Directors | 0 companies |
| Eske Gunge | Board of Directors | 0 companies |
| Michael Hove Jacobsen | Board of Directors | 0 companies |