| Revenue | DKK 904K | -36% |
| EBITDA | DKK -3,1M | -181% |
| Net profit | DKK -5,9M | -91% |
| Total assets | DKK 73,6M | +63% |
| Equity | DKK 401K | +470% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -20 | -407 | -769 | 1.389 | -557 | 1.416 | 904 |
| Staff expenses | -0 | -0 | -1.356 | -1.981 | -1.728 | -2.515 | -3.991 |
| EBITDA | -20 | -407 | -2.125 | -592 | -2.285 | -1.099 | -3.087 |
| Depreciation & amort. | -0 | -0 | -213 | -534 | -634 | -0 | -6 |
| EBIT | -20 | -407 | -2.339 | -1.126 | -2.919 | -1.099 | -3.092 |
| Net financials | -0 | -4 | -388 | -2.692 | -4.494 | -3.340 | -2.802 |
| Profit before tax | -20 | -412 | -2.726 | -3.818 | -7.413 | -4.439 | -5.894 |
| Tax | -0 | -94 | 94 | -0 | -0 | -1.350 | -0 |
| Net profit | -20 | -317 | -2.821 | -3.818 | -7.413 | -3.089 | -5.894 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 49 | 3.036 | 17.453 | 41.882 | 49.300 | 45.264 | 73.624 |
| Equity | 30 | 2.897 | 77 | -3.741 | -11.154 | 70 | 401 |
| Long-term debt | 0 | 0 | 0 | 1.000 | 3.000 | 0 | 0 |
| Short-term debt | 18 | 139 | 17.377 | 44.623 | 57.454 | 45.194 | 73.223 |
| Total debt | 18 | 139 | 17.377 | 45.623 | 60.454 | 45.194 | 73.223 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
SPARUP HOLDING ApS | Company | 15.0% | 15.0% | 2020 |
| Individual | 5.0% | 5.0% | 2020 | |
SMGA Holding ApS | Company | 10.0% | 10.0% | 2020 |
Zøller Holding IVS | Company | 0.0% | 100.0% | 2020 |
Tubiga ApS | Company | 15.0% | 15.0% | 2020 |
LFGEC ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Frederiksen | Chief Executive Officer | 0 companies |
| Steen Bundgaard | Chief Executive Officer | 0 companies |
| Olav Grøndahl | Board of Directors | 0 companies |
| Rasmus Nordestgaard Jensen | Board of Directors | 0 companies |
| Søren Møntegaard | Board of Directors | 0 companies |
| Henrik Sparup | Board of Directors | 0 companies |
| Mats Anders Kärsrud | Board of Directors | 0 companies |
| Gôsta Lennart Ågren | Chairman | 0 companies |
| Philippe Mølleskov Nielsen | Board of Directors | 0 companies |
| Gitte Møller Zøller | Board of Directors | 0 companies |