| Revenue | DKK -91K | +35% |
| EBITDA | DKK -91K | -35% |
| Net profit | DKK 4M | -69% |
| Total assets | DKK 32M | +13% |
| Equity | DKK 32M | +14% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -95 | -84 | -82 | -67 | -91 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -95 | -84 | -82 | -67 | -91 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -95 | -84 | -82 | -67 | -91 |
| Net financials | 860 | -4.947 | -3.482 | 13.338 | 4.089 |
| Profit before tax | 765 | -5.031 | -3.564 | 13.270 | 3.998 |
| Tax | 101 | -38 | 34 | 224 | 4 |
| Net profit | 664 | -4.993 | -3.598 | 13.046 | 3.994 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 21.971 | 16.869 | 13.303 | 28.366 | 32.021 |
| Equity | 21.689 | 16.696 | 13.098 | 27.958 | 31.952 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 282 | 174 | 205 | 409 | 70 |
| Total debt | 282 | 174 | 205 | 409 | 70 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FS Management | Management | 2001 |
| Former (5) | ||
MW Management | Management | 2000 – 2001 |
SS Management | Management | 2000 – 2000 |
| Audit | 2000 – 2004 | |
CE | Audit | 2000 – 2000 |
CK Management | Management | 2001 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Wolff Jensen | Management | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Christian Karsten Hansen | Management | 0 companies |
| Florian Schønharting | Management | 0 companies |
| Dan Moalem | Chairman | 0 companies |