| Revenue | DKK 1,3M | +15% |
| EBITDA | DKK 415K | +43% |
| Net profit | DKK 137K | +709% |
| Total assets | DKK 975K | -30% |
| Equity | DKK -15K | +90% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 761 | 1.316 | 1.130 | 1.136 | 1.305 |
| Staff expenses | -743 | -1.173 | -854 | -845 | -890 |
| EBITDA | 18 | 143 | 276 | 291 | 415 |
| Depreciation & amort. | -89 | -185 | -168 | -171 | -171 |
| EBIT | -71 | -42 | 108 | 120 | 244 |
| Net financials | -53 | -104 | -115 | -94 | -66 |
| Profit before tax | -124 | -146 | -7 | 26 | 178 |
| Tax | -27 | -30 | -0 | 9 | 42 |
| Net profit | -97 | -116 | -6 | 17 | 137 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.839 | 1.568 | 1.477 | 1.386 | 975 |
| Equity | -47 | -163 | -169 | -152 | -15 |
| Long-term debt | 844 | 617 | 429 | 298 | 175 |
| Short-term debt | 1.041 | 1.113 | 1.217 | 1.240 | 815 |
| Total debt | 1.885 | 1.730 | 1.646 | 1.538 | 990 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DF Management | Management | 2021 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 | |
| Individual | 50–66.65% | 50% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Frimann | Management | 0 companies |