| Revenue | DKK -18K | +9% |
| EBITDA | DKK -18K | -9% |
| Net profit | DKK -7K | -118% |
| Total assets | DKK 1,1M | -3% |
| Equity | DKK 1,1M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -12 | -13 | -13 | -13 | -13 | -13 | -13 | -14 | -20 | -13 | -13 | -16 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -12 | -13 | -13 | -13 | -13 | -13 | -13 | -14 | -20 | -13 | -13 | -16 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -12 | -13 | -13 | -13 | -13 | -13 | -13 | -14 | -20 | -13 | -13 | -16 | -18 |
| Net financials | 101 | 139 | 58 | 102 | 54 | 81 | -63 | 129 | 32 | 147 | -114 | 60 | 68 | 17 |
| Profit before tax | 89 | 127 | 45 | 89 | 41 | 68 | -77 | 116 | 18 | 127 | -127 | 46 | 52 | -1 |
| Tax | 3 | 20 | 11 | 21 | 9 | 15 | -17 | 25 | 4 | 28 | -28 | 10 | 11 | 6 |
| Net profit | 86 | 107 | 34 | 68 | 32 | 53 | -60 | 90 | 14 | 99 | -99 | 36 | 40 | -7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.204 | 1.113 | 1.105 | 1.156 | 1.146 | 1.175 | 1.087 | 1.152 | 1.141 | 1.234 | 1.091 | 1.102 | 1.117 | 1.085 |
| Equity | 1.194 | 1.100 | 1.084 | 1.127 | 1.134 | 1.162 | 1.077 | 1.142 | 1.131 | 1.205 | 1.081 | 1.092 | 1.107 | 1.075 |
| Long-term debt | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10 | 13 | 20 | 29 | 12 | 13 | 10 | 10 | 10 | 29 | 10 | 10 | 10 | 10 |
| Total debt | 10 | 13 | 20 | 29 | 12 | 13 | 10 | 10 | 10 | 29 | 10 | 10 | 10 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Founder | Founder | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Frede Schmidt Nørgaard | Founder | 0 companies |