| Revenue | DKK 1,9M | -27% |
| EBITDA | DKK 129K | -82% |
| Net profit | DKK -188K | -165% |
| Total assets | DKK 1,1M | -30% |
| Equity | DKK 317K | -75% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 924 | 2.330 | 2.235 | 2.629 | 1.924 |
| Staff expenses | -843 | -1.148 | -1.602 | -1.925 | -1.796 |
| EBITDA | 45 | 1.320 | 633 | 704 | 129 |
| Depreciation & amort. | -101 | -115 | -182 | -330 | -358 |
| EBIT | -56 | 1.205 | 451 | 374 | -229 |
| Net financials | -7 | -6 | -15 | -3 | -11 |
| Profit before tax | -63 | 1.199 | 436 | 371 | -240 |
| Tax | -7 | 234 | 99 | 83 | -51 |
| Net profit | -56 | 965 | 338 | 288 | -188 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 923 | 1.614 | 1.918 | 1.635 | 1.139 |
| Equity | 145 | 1.110 | 1.447 | 1.285 | 317 |
| Long-term debt | 0 | 147 | 70 | 18 | 0 |
| Short-term debt | 779 | 304 | 319 | 185 | 726 |
| Total debt | 779 | 451 | 389 | 203 | 726 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FS Management | Management | 2024 |
| Former (2) | ||
KB Audit | Audit | 2000 – 2000 |
VC Management | Management | 2000 – 2000 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KS | Board of Directors | 2000 |
| Board of Directors | 2003 | |
| Former (7) | ||
| Board of Directors | 2000 – 2002 | |
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 2000 – 2000 | |
| Board of Directors | 2000 – 2001 | |
| Chairman | 2000 – 2003 | |
| Board of Directors | 2000 – 2000 | |
| Board of Directors | 2001 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Frederik Senf | Management | 0 companies |
| Carsten Gottschalck | Board of Directors | 0 companies |
| Kim Senf | Board of Directors | 0 companies |
| Gunnar Karstens Sørensen | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Tage Nielsen | Board of Directors | 0 companies |
| Aase Rud Hagemann | Chairman | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Lars Pedersen | Board of Directors | 0 companies |
| Trine Senf | Board of Directors | 0 companies |