| Revenue | DKK 4,1M | +24% |
| EBITDA | DKK 218K | +132% |
| Net profit | DKK -36,1M | -52% |
| Total assets | DKK 601,8M | -6% |
| Equity | DKK 366,9M | -9% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -13.008 | 2.570 | 1.953 | 3.315 | 4.099 |
| Staff expenses | -3.627 | -4.047 | -4.086 | -4.006 | -3.881 |
| EBITDA | -16.635 | -1.477 | -2.133 | -691 | 218 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16.635 | -1.477 | -2.133 | -691 | 218 |
| Net financials | -17.297 | -18.286 | -33.663 | -26.763 | -39.233 |
| Profit before tax | -33.932 | -19.763 | -35.796 | -27.454 | -39.015 |
| Tax | -1.288 | -1.144 | -2.529 | -3.738 | -2.887 |
| Net profit | -32.644 | -18.619 | -33.267 | -23.716 | -36.128 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 527.335 | 548.497 | 606.774 | 637.849 | 601.804 |
| Equity | 374.404 | 357.833 | 413.549 | 402.671 | 366.940 |
| Long-term debt | 138.705 | 135.114 | 160.325 | 227.958 | 0 |
| Short-term debt | 14.226 | 55.550 | 32.900 | 7.220 | 234.864 |
| Total debt | 152.931 | 190.664 | 193.225 | 235.178 | 234.864 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2025 | — | — |
YM Management | Management | 2020 | — | — |
MA Management | Management | 2023 | — | — |
JB Management | Management | 2021 | — | — |
MO Management | Management | 2021 | — | — |
MB Management | Management | 2021 | — | — |
BK Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fox TopCo ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Andersen | Management | 0 companies |
| Yuri Mikhalev | Management | 0 companies |
| Marc Andreoli | Management | 0 companies |
| Jörg Bernhard Klasmeyer | Management | 0 companies |
| Michael Offersøy Nielsen | Management | 0 companies |
| Mikael Boyum | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Marc-Antoine Olivier Léonard Andreoli | Board of Directors | 0 companies |
| Crevan Thomas O'Grady | Board of Directors | 0 companies |
| Fernando Cobo Piekenbrock | Board of Directors | 0 companies |
| Marco Sodi | Board of Directors | 0 companies |