| Revenue | DKK 6,6M | +85% |
| EBITDA | DKK 226K | -43% |
| Net profit | DKK 68K | -72% |
| Total assets | DKK 4,1M | -24% |
| Equity | DKK 2,6M | +3% |
| Employees | 19 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -8 | 103 | 233 | 1.346 | 3.550 | 6.574 |
| Staff expenses | -304 | -784 | -1.301 | -2.257 | -3.155 | -6.347 |
| EBITDA | -312 | -681 | -1.068 | -910 | 395 | 226 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -84 | -137 |
| EBIT | -312 | -681 | -1.068 | -910 | 311 | 89 |
| Net financials | 0 | 0 | -0 | 0 | -0 | 0 |
| Profit before tax | -312 | -681 | -1.068 | -910 | 311 | 89 |
| Tax | -68 | -162 | -247 | -200 | 69 | 21 |
| Net profit | -245 | -519 | -821 | -710 | 242 | 68 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 68 | 430 | 672 | 951 | 5.316 | 4.065 |
| Equity | -205 | -724 | -1.545 | -2.255 | 2.487 | 2.555 |
| Long-term debt | 0 | 17 | 18 | 18 | 0 | 0 |
| Short-term debt | 272 | 1.136 | 2.199 | 3.188 | 2.704 | 1.350 |
| Total debt | 272 | 1.153 | 2.216 | 3.206 | 2.704 | 1.350 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRØKJÆR INVEST ApS | Company | 33.3% | 33.3% | 2026 |
WEXO MAS ApS | Company | 33.3% | 33.3% | 2026 |
U. Hansen Holding ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Frøkjær | Management | 0 companies |
| Ulrik Holm Hansen | Board of Directors | 0 companies |
| Cathrine Wisby Frøkjær | Chairman | 0 companies |