| Revenue | DKK 3,5M | -672% |
| EBITDA | DKK 2M | +190% |
| Net profit | DKK 821K | +133% |
| Total assets | DKK 4,4M | +6% |
| Equity | DKK -303K | +73% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -18 | -771 | -615 | 3.516 |
| Staff expenses | -1.320 | -1.404 | -1.671 | -1.791 |
| EBITDA | 602 | -4.410 | -2.256 | 2.039 |
| Depreciation & amort. | -2 | -2 | -2 | -0 |
| EBIT | 600 | -4.413 | -2.259 | 2.039 |
| Net financials | -223 | 6.698 | -234 | -1.212 |
| Profit before tax | 377 | 2.285 | -2.493 | 821 |
| Tax | 83 | -83 | -0 | -0 |
| Net profit | 293 | 2.369 | -2.493 | 821 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 13.101 | 5.227 | 4.138 | 4.367 |
| Equity | 2.001 | 1.369 | -1.123 | -303 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 11.017 | 3.684 | 5.261 | 4.670 |
| Total debt | 11.017 | 3.684 | 5.261 | 4.670 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2022 | — | — |
JH Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Beier Holding ApS | Company | 50.0% | 50.0% | 2025 |
Friis Larsen Holding ApS | Company | 50.0% | 50.0% | 2025 |
Mars Finans ApS | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Friis Larsen | Management | 0 companies |
| John Helbo Christensen | Management | 0 companies |
| Charlotte Kjelde | Board of Directors | 0 companies |
| Henrik Beier Jessen | Chairman | 0 companies |