| Revenue | DKK 450K | -371% |
| EBITDA | DKK 450K | +371% |
| Net profit | DKK 409K | +342% |
| Total assets | DKK 203K | +262% |
| Equity | DKK 194K | +190% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -117 | -81 | 72 | -388 | -553 | -166 | 450 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -117 | -81 | 72 | -388 | -553 | -166 | 450 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -117 | -81 | 72 | -388 | -553 | -166 | 450 |
| Net financials | -1 | -0 | -1 | -3 | -1 | -3 | -41 |
| Profit before tax | -118 | -81 | 72 | -390 | -555 | -169 | 409 |
| Tax | -17 | -14 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -101 | -67 | 72 | -390 | -555 | -169 | 409 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 107 | 60 | 217 | 269 | 131 | 56 | 203 |
| Equity | 99 | 32 | 194 | 108 | -46 | -215 | 194 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 | 28 | 24 | 160 | 177 | 271 | 9 |
| Total debt | 8 | 28 | 24 | 160 | 177 | 271 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AHRMIC Invest ApS | Company | 33.3% | 33.3% | 2023 |
Frossman ApS | Company | 15.0% | 15.0% | 2020 |
PAP2020 ApS | Company | 10.0% | 10.0% | 2023 |
MBK Media ApS | Company | 10.0% | 10.0% | 2021 |
ELJU Invest ApS | Company | 10.0% | 10.0% | 2021 |
Way Ahead ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Rossman | Management | 0 companies |
| Mette Bernt Knudsen | Board of Directors | 0 companies |
| Michael Burmester Clausen | Board of Directors | 0 companies |
| Stine Bernt Stryhn | Board of Directors | 0 companies |
| Ahrnt Clausen | Chairman | 0 companies |
| Per Amstrup Pedersen | Board of Directors | 0 companies |
| Jose Arnau Martinez | Board of Directors | 0 companies |