| Revenue | DKK 11M | +4% |
| EBITDA | DKK 5,2M | +19% |
| Net profit | DKK 3,4M | +2% |
| Total assets | DKK 29,1M | -31% |
| Equity | DKK 7,5M | +85% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -564 | 4.378 | 10.550 | 11.015 |
| Staff expenses | -304 | -3.815 | -6.162 | -5.794 |
| EBITDA | -868 | 563 | 4.388 | 5.221 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -868 | 563 | 4.388 | 5.221 |
| Net financials | -3 | -112 | -46 | -727 |
| Profit before tax | -870 | 452 | 4.341 | 4.494 |
| Tax | -0 | -86 | 977 | 1.050 |
| Net profit | -870 | 537 | 3.364 | 3.444 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 1.376 | 10.453 | 42.081 | 29.125 |
| Equity | 130 | 667 | 4.031 | 7.475 |
| Long-term debt | 0 | 7.577 | 0 | 0 |
| Short-term debt | 1.247 | 2.209 | 38.051 | 21.650 |
| Total debt | 1.247 | 9.786 | 38.051 | 21.650 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2021 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Fredrik Lima | Management | 0 companies |
| Mette Marie Knudsen | Chief Executive Officer | 0 companies |
| Anders Thingbø | Chairman | 0 companies |
| Lasse Hult | Board of Directors | 0 companies |
| Joris Laponder | Chairman | 0 companies |
| Lisa Anna-Karin Andersen | Chairman | 0 companies |
| Kurt Østrem | Board of Directors | 0 companies |
| Agnethe Veidahl Solheim | Board of Directors | 0 companies |
| Eirik Fjellså Hærem | Board of Directors | 0 companies |