| Revenue | DKK 1,2M | +141% |
| EBITDA | DKK -4,1M | -3% |
| Net profit | DKK -3,9M | -10% |
| Total assets | DKK 2,9M | +15% |
| Equity | DKK -3,9M | -29% |
| Employees | 10 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -17 | 19 | 25 | 188 | 467 | 481 | 1.157 |
| Staff expenses | -543 | -451 | -753 | -905 | -1.900 | -4.451 | -5.256 |
| EBITDA | -560 | -446 | -728 | -717 | -1.434 | -3.970 | -4.099 |
| Depreciation & amort. | -31 | -31 | -31 | -0 | -0 | -0 | -0 |
| EBIT | -591 | -477 | -759 | -717 | -1.434 | -3.970 | -4.099 |
| Net financials | -29 | -48 | -77 | -113 | -167 | -195 | -206 |
| Profit before tax | -620 | -525 | -836 | -830 | -1.601 | -4.166 | -4.305 |
| Tax | -136 | -116 | -184 | -183 | -201 | -636 | -429 |
| Net profit | -484 | -410 | -652 | -648 | -1.400 | -3.530 | -3.876 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 354 | 394 | 609 | 993 | 1.205 | 2.495 | 2.859 |
| Equity | -434 | -844 | -1.496 | -2.143 | -3.543 | -3.073 | -3.949 |
| Long-term debt | 778 | 1.227 | 1.791 | 2.561 | 3.501 | 3.705 | 3.901 |
| Short-term debt | 10 | 10 | 314 | 575 | 1.247 | 1.862 | 2.907 |
| Total debt | 788 | 1.237 | 2.105 | 3.137 | 4.748 | 5.567 | 6.808 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SALMARK & FÖRDERER HOLDING ApS | Company | 66.7% | 66.7% | 2018 |
Emil Gaarde Holding ApS | Company | 15.0% | 15.0% | 2025 |
Tempi Holding ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Aage Juhl Christensen | Board of Directors | 0 companies |
| Emil Gaarde | Board of Directors | 0 companies |
| Mogens Nielsen | Board of Directors | 0 companies |
| Sabine Förderer | Chairman | 0 companies |