| Revenue | DKK 2,3M | -141% |
| EBITDA | DKK -3,7M | +64% |
| Net profit | DKK -2,3M | +78% |
| Total assets | DKK 15,5M | +12% |
| Equity | DKK 14M | +14% |
| Employees | 16 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -1.350 | -1.255 | -908 | -5.539 | 2.270 |
| Staff expenses | -766 | -1.928 | -2.684 | -4.741 | -5.961 |
| EBITDA | -2.116 | -3.184 | -3.592 | -10.280 | -3.691 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.116 | -3.184 | -3.592 | -10.280 | -3.691 |
| Net financials | -13 | -7 | -6 | -887 | 167 |
| Profit before tax | -2.129 | -3.191 | -3.598 | -11.167 | -3.524 |
| Tax | -608 | -910 | -1.027 | -647 | -1.211 |
| Net profit | -1.522 | -2.281 | -2.571 | -10.520 | -2.313 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.170 | 1.462 | 3.931 | 13.830 | 15.496 |
| Equity | 1.018 | 1.237 | 3.103 | 12.297 | 13.984 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 151 | 225 | 829 | 1.532 | 1.512 |
| Total debt | 151 | 225 | 829 | 1.532 | 1.512 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
TR Management | Management | 2019 | — | — |
LB Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2024 | |
FP Holding 2019 ApS | Company | 15.0% | 15.0% | 2024 |
JUUL HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
Fence Capital ApS | Company | 5.0% | 5.0% | 2023 |
VICTOR HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
BAUNINVEST ApS | Company | 10.0% | 10.0% | 2021 |
Unity Healthcare Group ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Johannes Maximilian Schäferhoff | Chief Executive Officer | 0 companies |
| Søren Andreas Just | Chief Executive Officer | 0 companies |
| Thiusius Rajeeth Savarimuthu | Management | 0 companies |
| Lars Baun | Management | 0 companies |
| Flemming Wagner | Board of Directors | 0 companies |
| Keld Mandix Thorsen | Board of Directors | 0 companies |
| Christian Gunni Pedersen | Board of Directors | 0 companies |
| Jens Kristian Damsgaard | Board of Directors | 0 companies |
| Flemming Petersen | Board of Directors | 0 companies |
| Torben Christensen | Board of Directors | 0 companies |
| Anders Fage Jensen | Board of Directors | 0 companies |
| David Carl Christian von Kauffmann | Board of Directors | 0 companies |
| Nille Askvad Hviid Klæbel | Chairman | 0 companies |
| Troels Peter Troelsen | Chairman | 0 companies |