| Revenue | DKK -442K | +12502% |
| EBITDA | DKK -442K | -12502% |
| Net profit | DKK -213K | -4511% |
| Total assets | DKK 108K | -88% |
| Equity | DKK -184K | -731% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -229 | 524 | 253 | 738 | -2 | -69 | -77 | -293 | -248 | 237 | -222 | -4 | -442 |
| Staff expenses | -672 | -717 | -657 | -664 | -611 | -748 | -726 | -641 | -174 | -0 | -0 | -0 | -0 |
| EBITDA | -901 | -193 | -405 | 74 | -614 | -1.818 | -803 | -933 | -422 | 237 | -222 | -4 | -442 |
| Depreciation & amort. | -42 | -24 | -20 | -20 | -11 | -7 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -943 | -217 | -425 | 54 | -625 | -1.824 | -806 | -933 | -422 | 237 | -222 | -4 | -442 |
| Net financials | -57 | -88 | -70 | -244 | -164 | -132 | -315 | -75 | -3 | 4.378 | 177 | -1 | 230 |
| Profit before tax | -500 | -159 | -494 | -190 | -789 | -1.957 | -1.121 | -1.008 | -425 | 4.615 | -45 | -5 | -213 |
| Tax | 250 | 73 | -117 | -23 | -159 | -430 | -22 | 206 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -750 | -232 | -378 | -167 | -630 | -1.527 | -1.100 | -1.214 | -425 | 4.615 | -45 | -5 | -213 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.844 | 2.996 | 2.907 | 3.444 | 3.253 | 2.246 | 1.744 | 1.076 | 875 | 953 | 931 | 894 | 108 |
| Equity | 605 | 905 | 527 | 360 | -270 | -1.797 | -2.897 | -4.111 | -4.536 | 79 | 34 | 29 | -184 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3.060 | 0 | 26 | 22 | 22 | 22 | 22 | 22 |
| Short-term debt | 3.236 | 2.089 | 2.365 | 3.069 | 3.523 | 983 | 4.642 | 5.161 | 5.389 | 852 | 876 | 843 | 269 |
| Total debt | 3.236 | 2.089 | 2.365 | 3.069 | 3.523 | 4.043 | 4.642 | 5.187 | 5.411 | 874 | 898 | 865 | 291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Unofficial title | Unofficial title | 2025 | — | — |
SM Management | Management | 2000 | — | — |
FS Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FS Holding 71 ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Sjørslev | Unofficial title | 0 companies |
| Saqib Mustafa | Management | 0 companies |
| Farah Saqib | Management | 0 companies |
| Frederik Rasmussen | Board of Directors | 0 companies |
| Rehman Riaz | Board of Directors | 0 companies |
| Henning Schultz | Board of Directors | 0 companies |
| Maizah Saqib | Chairman | 0 companies |
| Danial Saqib | Board of Directors | 0 companies |