| Revenue | DKK 3,3M | +42% |
| EBITDA | DKK 257K | +254% |
| Net profit | DKK -34K | +87% |
| Total assets | DKK 5,1M | -22% |
| Equity | DKK 288K | -10% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 3.120 | 1.277 | 1.889 | 2.470 | 2.293 | 3.260 |
| Staff expenses | -2.405 | -846 | -1.673 | -2.218 | -2.460 | -3.003 |
| EBITDA | 715 | 431 | 216 | 251 | -167 | 257 |
| Depreciation & amort. | -33 | -16 | -33 | -33 | -59 | -102 |
| EBIT | 682 | 415 | 183 | 219 | -225 | 154 |
| Net financials | -192 | -70 | -38 | -74 | -112 | -195 |
| Profit before tax | 490 | 345 | 145 | 145 | -338 | -41 |
| Tax | 114 | 76 | 33 | 32 | -74 | -7 |
| Net profit | 377 | 270 | 113 | 112 | -263 | -34 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 6.302 | 6.479 | 5.299 | 4.888 | 6.526 | 5.095 |
| Equity | 1.361 | 710 | 822 | 735 | 321 | 288 |
| Long-term debt | 181 | 260 | 225 | 37 | 2.558 | 1.287 |
| Short-term debt | 4.710 | 5.464 | 4.211 | 4.080 | 3.599 | 3.481 |
| Total debt | 4.890 | 5.723 | 4.436 | 4.117 | 6.158 | 4.768 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
D. Frederiksen Holding ApS | Company | 66.7% | 66.7% | 2025 |
Stemik3 Holding ApS | Company | 20.0% | 20.0% | 2024 |
M. Laursen Holding ApS | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Danni Rahbek Frederiksen | Chief Executive Officer | 0 companies |
| Brian Stein Mikkelsen | Board of Directors | 0 companies |
| Mikkel Bresløv Laursen | Chairman | 0 companies |