| Revenue | DKK 4,2M | -729% |
| EBITDA | DKK 419K | +116% |
| Net profit | DKK 742K | +134% |
| Total assets | DKK 4,7M | +65% |
| Equity | DKK -2,1M | +26% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 24 | -1.451 | -1.142 | -668 | 4.204 |
| Staff expenses | -29 | -3.452 | -4.202 | -2.023 | -3.785 |
| EBITDA | -5 | -4.903 | -5.344 | -2.691 | 419 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -4.903 | -5.344 | -2.691 | 419 |
| Net financials | -10 | -54 | -19 | -167 | -337 |
| Profit before tax | -15 | -4.957 | -5.363 | -2.858 | 82 |
| Tax | -0 | -0 | -0 | -660 | -660 |
| Net profit | -15 | -4.957 | -5.363 | -2.198 | 742 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.263 | 6.194 | 1.434 | 2.841 | 4.702 |
| Equity | 25 | 4.006 | -1.357 | -2.883 | -2.142 |
| Long-term debt | 409 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.829 | 2.188 | 2.791 | 5.725 | 6.843 |
| Total debt | 2.238 | 2.188 | 2.791 | 5.725 | 6.843 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UJ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
FB Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ROKKEDAL INVEST ApS | Company | 25.0% | 25.0% | 2021 |
T&W Medical A/S | Company | 25.0% | 25.0% | 2022 |
Proxy Holding ApS | Company | 25.0% | 25.0% | 2021 |
Miles Smiles Holding ApS | Company | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Juul Rokkedal Therkildsen | Chief Executive Officer | 0 companies |
| Frederik Baastrup Hammer | Management | 0 companies |
| Steen Werner Hansen | Board of Directors | 0 companies |
| Lars Dahl Allerup | Chairman | 0 companies |
| Marie-Louise Little | Board of Directors | 0 companies |