| Revenue | DKK 25K | -34% |
| EBITDA | DKK -47K | -196% |
| Net profit | DKK -44K | +3% |
| Total assets | DKK 2,6M | -7% |
| Equity | DKK 2,3M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 57 | 59 | 50 | 44 | 54 | 45 | 120 | 23 | 24 | 18 | 27 | 40 | 38 | 25 |
| Staff expenses | -150 | -190 | -189 | -288 | -70 | -69 | -114 | -69 | -65 | -66 | -69 | -59 | -49 | -72 |
| EBITDA | -93 | -132 | -139 | -244 | -16 | -24 | 6 | -46 | -41 | -48 | -42 | -19 | 49 | -47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -93 | -132 | -139 | -244 | -16 | -24 | 6 | -46 | -41 | -48 | -42 | -19 | 49 | -47 |
| Net financials | 91 | 46 | 156 | 361 | 52 | 461 | 8 | -5 | 121 | -25 | -28 | -6 | 4 | 3 |
| Profit before tax | -2 | -85 | 17 | 117 | 36 | 437 | 14 | -52 | 80 | -73 | -70 | -25 | 45 | -44 |
| Tax | -0 | -0 | 5 | 8 | 10 | 91 | 5 | 25 | 7 | 0 | -0 | -6 | -0 | -0 |
| Net profit | -2 | -85 | 12 | 109 | 26 | 346 | 9 | -76 | 73 | -73 | -70 | -19 | -45 | -44 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.184 | 3.835 | 3.689 | 3.651 | 3.536 | 5.821 | 6.065 | 5.855 | 3.446 | 3.260 | 3.064 | 3.000 | 2.799 | 2.597 |
| Equity | 3.899 | 3.564 | 3.426 | 3.336 | 3.262 | 3.507 | 3.411 | 3.226 | 3.188 | 3.002 | 2.817 | 2.677 | 2.510 | 2.330 |
| Long-term debt | 235 | 238 | 239 | 238 | 238 | 238 | 239 | 240 | 239 | 239 | 239 | 308 | 281 | 253 |
| Short-term debt | 49 | 33 | 24 | 78 | 36 | 2.076 | 2.416 | 2.388 | 19 | 18 | 8 | 15 | 8 | 15 |
| Total debt | 285 | 271 | 263 | 316 | 274 | 2.314 | 2.655 | 2.628 | 257 | 257 | 247 | 323 | 289 | 268 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Founder | Founder | 1988 | — | — |
HR Audit | Audit | 1988 | — | — |
SW Founder | Founder | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Allan Dam | Founder | 0 companies |
| Henning Raaby Olsen | Audit | 0 companies |
| Stefan Willi von Fintel | Founder | 0 companies |