| Revenue | DKK -20K | +52% |
| EBITDA | DKK -20K | -52% |
| Net profit | DKK -31K | -114% |
| Total assets | DKK 1,9M | -2% |
| Equity | DKK 1,9M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -18 | -67 | -106 | -26 | -28 | -13 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -18 | -67 | -106 | -26 | -28 | -13 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -18 | -67 | -106 | -26 | -28 | -13 | -20 |
| Net financials | 1.786 | 485 | 2.443 | -764 | -1.901 | -179 | 106 | -11 |
| Profit before tax | 1.773 | 467 | 2.376 | -870 | -1.927 | -207 | 93 | -31 |
| Tax | 2 | -3 | 30 | -16 | -1 | 2 | -134 | -0 |
| Net profit | 1.772 | 471 | 2.346 | -854 | -1.927 | -209 | 227 | -31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 10.734 | 11.426 | 13.084 | 7.227 | 5.076 | 4.468 | 1.955 | 1.921 |
| Equity | 10.274 | 10.551 | 12.700 | 6.646 | 4.319 | 3.710 | 1.937 | 1.906 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 460 | 875 | 36 | 26 | 160 | 160 | 18 | 16 |
| Total debt | 460 | 875 | 36 | 26 | 160 | 160 | 18 | 16 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Management | Management | 1996 | — | — |
FS Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
GL Unofficial title | Unofficial title | 2019 | — | — |
Ø& | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VILLY C. ApS | Company | 50.0% | 50.0% | 2014 |
FRIKKEL ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Tilsted | Management | 0 companies |
| Frank Schultz Petersen | Chief Executive Officer | 0 companies |
| Gabriel Lars Martiny | Unofficial title | 0 companies |
| ØSTERLUND & SIVERSLETH A/S | Audit | 0 companies |
| Jan Schultz Petersen | Board of Directors | 0 companies |
| Christopher Michael Schultz Petersen | Board of Directors | 0 companies |