| Revenue | DKK 453K | -38% |
| EBITDA | DKK 381K | -2% |
| Net profit | DKK 8,3M | -30% |
| Total assets | DKK 38,6M | -10% |
| Equity | DKK 17,1M | -9% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 716 | 478 | 99 | 733 | 453 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.073 | 159 | -222 | 390 | 381 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.073 | 159 | -222 | 390 | 381 |
| Net financials | -447 | 3.579 | 7.151 | 10.545 | 7.883 |
| Profit before tax | -1.520 | 3.738 | 6.929 | 11.902 | 8.265 |
| Tax | 104 | 134 | -17 | -53 | -63 |
| Net profit | -1.624 | 3.604 | 6.946 | 11.955 | 8.327 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.881 | 17.850 | 32.673 | 43.147 | 38.650 |
| Equity | 8.796 | 12.400 | 13.346 | 18.800 | 17.128 |
| Long-term debt | 2.401 | 4.833 | 13.190 | 18.906 | 15.915 |
| Short-term debt | 684 | 618 | 6.137 | 5.441 | 5.607 |
| Total debt | 3.085 | 5.451 | 19.327 | 24.347 | 21.522 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FO Management | Management | 2001 |
| Former (2) | ||
KM Management | Management | 2001 – 2001 |
HW Management | Management | 2001 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2001 – 2001 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Fred Olav Johannessen | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Hanne Wilhelm Hansen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |