| Revenue | DKK 82K | -55% |
| EBITDA | DKK 82K | -55% |
| Net profit | DKK -178K | -162% |
| Total assets | DKK 4,6M | -6% |
| Equity | DKK 3,8M | -4% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 187 | 128 | 136 | 183 | 82 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 187 | 128 | 136 | 183 | 82 |
| Depreciation & amort. | -50 | -50 | -50 | -50 | -50 |
| EBIT | 137 | 78 | 86 | 133 | 32 |
| Net financials | 144 | -151 | 280 | 249 | -210 |
| Profit before tax | 281 | -73 | 366 | 382 | -178 |
| Tax | 73 | -4 | 92 | 96 | -0 |
| Net profit | 208 | -69 | 274 | 286 | -178 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.059 | 4.870 | 5.187 | 4.888 | 4.611 |
| Equity | 4.001 | 3.932 | 4.206 | 3.992 | 3.814 |
| Long-term debt | 816 | 744 | 745 | 679 | 517 |
| Short-term debt | 243 | 193 | 237 | 217 | 280 |
| Total debt | 1.058 | 937 | 981 | 896 | 797 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FF Management | Management | 2002 |
JA Management | Management | 2022 |
| Former (1) | ||
KS Management | Management | 2002 – 2022 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2002 | |
| Company | 50–66.65% | 50–66.65% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kai Smith | Management | 0 companies |
| Frits Feodor Nielsen | Management | 0 companies |
| Jette Ammekilde Smith | Management | 0 companies |