| Revenue | DKK -91K | -437% |
| EBITDA | DKK -1,3M | -10% |
| Net profit | DKK -1,1M | -7% |
| Total assets | DKK 1,4B | +26% |
| Equity | DKK 1,4B | +26% |
| Employees | 2 | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | -199 | -247 | -1.047 | -728 | 44.944 | -3.646 | -816 | -43 | -200 | -79 | -87 | 27 | -91 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -30.986 | -0 | -0 | -0 | -903 | -1.215 | -1.211 | -1.212 | -1.213 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | -199 | -247 | -1.047 | -728 | 13.958 | -3.646 | -816 | -43 | -1.104 | -1.294 | -1.298 | -1.185 | -1.304 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -14.516 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | -199 | -247 | -1.047 | -728 | -558 | -3.646 | -816 | -43 | -1.104 | -1.294 | -1.298 | -1.185 | -1.304 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.755 | 1.393 | -3.959 | -1.449 | -264 | 112.650 | -15.753 | 1.763 | 2.206 | -247 | -9 | 144 | 177 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | 6.556 | 1.146 | -5.006 | -2.177 | -822 | 109.005 | -16.569 | 1.720 | 1.103 | -1.541 | -1.307 | -1.041 | -1.127 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -242 | -232 | -419 | -253 | 667 | 101 | 219 | 378 | 243 | -0 | -0 | -42 | -63 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | 6.798 | 1.378 | -4.587 | -1.924 | -1.488 | 108.904 | -16.788 | 1.341 | 860 | -1.541 | -1.307 | -999 | -1.064 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.164 | 39.834 | 35.717 | 35.339 | 42.929 | 56.774 | 14.032 | 354.930 | 830.242 | 946.815 | 967.265 | 1.104.169 | 1.386.058 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 26.664 | 27.042 | 22.456 | 20.531 | 16.743 | 56.373 | 13.585 | 354.373 | 829.318 | 946.311 | 967.004 | 1.104.005 | 1.385.941 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 193 | 0 | 0 | 0 | 1.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.306 | 12.791 | 13.261 | 14.808 | 19.766 | 401 | 447 | 556 | 924 | 504 | 261 | 164 | 117 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.499 | 12.791 | 13.261 | 14.808 | 20.855 | 401 | 447 | 556 | 924 | 504 | 261 | 164 | 117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2002 | — | — |
HF Management | Management | 2001 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
PG Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2018 | — | — | |
OL | Chairman | 2002 | — | — |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TRISTATE INVEST I ApS | Company | 50.0% | 50.0% | 2004 |
Blips Holding ApS | Company | 33.3% | 33.3% | 2019 |
Schouboe Midlertidigt Holding ApS | Company | 10.0% | 10.0% | 2019 |
KJELD SCHOUBOE ApS | Company | 10.0% | 10.0% | 2004 |
BLIPS HOLDING ApS | Company | 20.0% | 20.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Schouboe | Management | 0 companies |
| Helle Freundlich Andersen | Management | 0 companies |
| Morten Felsvang | Chief Executive Officer | 0 companies |
| Patrick Gerard Hulsen | Management | 0 companies |
| Karsten Stig Felsvang | Chairman | 0 companies |
| Jesper Tranholm Frederiksen | Board of Directors | 0 companies |
| Niels Anderskouv | Chairman | 0 companies |
| Ole Lund | Chairman | 0 companies |
| Henrik Ranis Stokholm Andersen | Board of Directors | 0 companies |
| Jannik Gustav Liedner | Board of Directors | 0 companies |
| Vagn Thorup | Chairman | 0 companies |
| Michael Vecht | Board of Directors | 0 companies |
| Henrik Schouboe | Board of Directors | 0 companies |
| Thomas Brink Frederiksen | Board of Directors | 0 companies |
| Nikolaj Hviid | Board of Directors | 0 companies |