| Revenue | DKK -44K | -106% |
| EBITDA | DKK -48K | +38% |
| Net profit | DKK -520K | -562% |
| Total assets | DKK 734K | -54% |
| Equity | DKK 667K | -49% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -117 | -82 | 546 | 737 | -44 |
| Staff expenses | -363 | -609 | -635 | -814 | -3 |
| EBITDA | -480 | -691 | -89 | -77 | -48 |
| Depreciation & amort. | -44 | -66 | -46 | -0 | -0 |
| EBIT | -525 | -758 | -135 | -77 | -48 |
| Net financials | -1 | 107 | 89 | -2 | -334 |
| Profit before tax | -526 | -651 | -46 | -79 | -382 |
| Tax | -116 | -239 | 30 | -0 | 138 |
| Net profit | -410 | -412 | -76 | -79 | -520 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.395 | 1.913 | 1.752 | 1.595 | 734 |
| Equity | 2.220 | 1.695 | 1.505 | 1.309 | 667 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 175 | 218 | 247 | 287 | 67 |
| Total debt | 175 | 218 | 247 | 287 | 67 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FO Founder | Founder | 1998 |
| Former (1) | ||
SE | Audit | 1998 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1998 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Frede Olaf Venslev Rasmussen | Founder | 0 companies |
| Sten Ellegaard Munkøe | Audit | 0 companies |
| Lis Rasmussen | Board of Directors | 0 companies |