| Revenue | DKK 15,6M | +12% |
| EBITDA | DKK 6,7M | +26% |
| Net profit | DKK 4,4M | +115% |
| Total assets | DKK 9,2M | -16% |
| Equity | DKK -8,3M | +34% |
| Employees | 22 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -14.864 | -5.105 | 15.771 | 13.868 | 15.585 |
| Staff expenses | -4.803 | -5.455 | -8.259 | -8.563 | -8.901 |
| EBITDA | -19.667 | -10.560 | 7.512 | 5.306 | 6.684 |
| Depreciation & amort. | -278 | -902 | -979 | -980 | -557 |
| EBIT | -19.945 | -11.463 | 6.533 | 4.326 | 6.127 |
| Net financials | -58 | -285 | -79 | -520 | -461 |
| Profit before tax | -20.003 | -11.748 | 6.454 | 3.806 | 5.666 |
| Tax | -4.400 | -2.584 | 1.418 | 1.779 | 1.308 |
| Net profit | -15.603 | -9.163 | 5.035 | 2.027 | 4.358 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.879 | 14.605 | 13.232 | 10.994 | 9.185 |
| Equity | -10.563 | -19.726 | -14.691 | -12.663 | -8.305 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20.441 | 34.331 | 27.922 | 23.658 | 17.460 |
| Total debt | 20.441 | 34.331 | 27.922 | 23.658 | 17.460 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2020 | — | — |
EH Management | Management | 2020 | — | — |
EH Management | Management | 2020 | — | — |
FA Founder | Founder | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bagger | Management | 0 companies |
| Erik Hans Gunnar Henning Möller | Management | 0 companies |
| Erik Hvesser | Management | 0 companies |
| Fastighets AB Prince Philip | Founder | 0 companies |
| Sören Jonas Törner | Board of Directors | 0 companies |
| Anneli Elisabet Lindblom | Board of Directors | 0 companies |
| Karl Joakim Andersson | Board of Directors | 0 companies |