| Revenue | DKK 20,3M | +49% |
| EBITDA | DKK 3,2M | +1489% |
| Net profit | DKK 2,2M | +565% |
| Total assets | DKK 5,7M | +59% |
| Equity | DKK 2,7M | +466% |
| Employees | 35 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 75 | 3.665 | 3.565 | 6.749 | 13.637 | 20.274 |
| Staff expenses | -640 | -3.533 | -4.287 | -6.782 | -13.871 | -17.034 |
| EBITDA | -566 | 132 | -722 | -33 | -233 | 3.240 |
| Depreciation & amort. | -16 | -79 | -79 | -175 | -226 | -239 |
| EBIT | -582 | 53 | -801 | -209 | -460 | 3.001 |
| Net financials | -10 | -19 | -24 | -68 | -122 | -110 |
| Profit before tax | -591 | 34 | -825 | -276 | -582 | 2.891 |
| Tax | -124 | 13 | 91 | -300 | -105 | 673 |
| Net profit | -467 | 22 | -916 | 24 | -477 | 2.218 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 618 | 2.254 | 1.126 | 3.187 | 3.572 | 5.679 |
| Equity | -427 | -405 | 29 | 453 | 476 | 2.694 |
| Long-term debt | 0 | 234 | 0 | 0 | 234 | 449 |
| Short-term debt | 1.045 | 2.425 | 1.098 | 2.735 | 2.862 | 2.412 |
| Total debt | 1.045 | 2.659 | 1.098 | 2.735 | 3.096 | 2.861 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VF Management | Management | 2022 | — | — |
SF Management | Management | 2019 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ejendomsparaplyen ApS | Company | 100.0% | 100.0% | 2024 |
VFG Holding ApS | Company | 10.0% | 10.0% | 2022 |
TTBA Holding ApS | Company | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Ferdinand Gregersen | Management | 0 companies |
| Silas From Christensen | Management | 0 companies |
| Morten Eriksen | Chief Executive Officer | 0 companies |
| Troels Thurø Brandt Andersen | Board of Directors | 0 companies |