| Revenue | DKK 732K | -49% |
| EBITDA | DKK 121K | -85% |
| Net profit | DKK -1,4M | -38% |
| Total assets | DKK 15,7M | -13% |
| Equity | DKK 353K | +118% |
| Employees | 1 | — |
| Item | 2022 | 2023 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 885 | 3.145 | -74 | 1.426 | 732 |
| Staff expenses | -769 | -761 | -328 | -604 | -611 |
| EBITDA | 116 | 2.384 | -402 | 822 | 121 |
| Depreciation & amort. | -986 | -7.091 | -353 | -1.128 | -1.120 |
| EBIT | -870 | -4.706 | -755 | -306 | -999 |
| Net financials | -437 | -795 | -521 | -1.023 | -813 |
| Profit before tax | -1.307 | -5.502 | -1.276 | -1.329 | -1.812 |
| Tax | -287 | -1.210 | -281 | -294 | -382 |
| Net profit | -1.020 | -4.291 | -995 | -1.035 | -1.430 |
| Item | 2022 | 2023 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 22.268 | 16.311 | 18.898 | 18.003 | 15.738 |
| Equity | 1.680 | -6.287 | -881 | -1.916 | 353 |
| Long-term debt | 12.596 | 10.596 | 8.596 | 0 | 4.146 |
| Short-term debt | 7.992 | 12.002 | 11.182 | 19.919 | 11.239 |
| Total debt | 20.588 | 22.598 | 19.778 | 19.919 | 15.385 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FK Management | Management | 2010 |
| Former (1) | ||
JT Management | Management | 2000 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2005 – 2010 | |
| Board of Directors | 2005 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Kartz Johansen | Management | 0 companies |
| Jørgen Thomsen | Management | 0 companies |
| Allan Holland Flarup | Board of Directors | 0 companies |
| Anders Bundgaard | Board of Directors | 0 companies |