| Revenue | DKK 617K | -17% |
| EBITDA | DKK -188K | -1592% |
| Net profit | DKK -125K | -210% |
| Total assets | DKK 876K | -14% |
| Equity | DKK 277K | -31% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.680 | 2.262 | 1.120 | 741 | 617 |
| Staff expenses | -1.678 | -1.573 | -1.120 | -728 | -805 |
| EBITDA | 1.002 | 690 | -1 | 13 | -188 |
| Depreciation & amort. | -0 | -11 | -27 | -32 | -32 |
| EBIT | 1.002 | 679 | -28 | -20 | -221 |
| Net financials | 45 | 156 | -214 | 142 | 51 |
| Profit before tax | 1.047 | 835 | -241 | 122 | -169 |
| Tax | 241 | 173 | -27 | 9 | -44 |
| Net profit | 805 | 662 | -214 | 113 | -125 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.130 | 1.872 | 1.150 | 1.018 | 876 |
| Equity | 1.306 | 1.163 | 288 | 402 | 277 |
| Long-term debt | 35 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.789 | 705 | 862 | 617 | 599 |
| Total debt | 1.824 | 705 | 862 | 617 | 599 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FS Chief Executive Officer | Chief Executive Officer | 2024 |
JJ Founder | Founder | 1997 |
| Former (1) | ||
LL Management | Management | 2003 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2025 – 2025 | |
| Chairman | 2003 – 2025 | |
| Board of Directors | 2008 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 50–66.65% | 90–99.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Stenholt Horn | Chief Executive Officer | 0 companies |
| Lise Lotte Toftegaard Knudsen | Management | 0 companies |
| Jens Jørgen Weinrich Nielsen | Founder | 0 companies |
| Gitte Stenholt Horn | Board of Directors | 0 companies |
| Jørn Evan Jensen | Chairman | 0 companies |
| Anne Grethe Nielsen | Board of Directors | 0 companies |