| Revenue | DKK -10K | -162% |
| EBITDA | DKK -10K | -162% |
| Net profit | DKK -8K | -161% |
| Total assets | DKK 61K | -23% |
| Equity | DKK -170K | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 296 | 308 | 300 | 313 | 245 | 228 | 269 | 228 | 210 | 169 | 184 | 17 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 296 | 308 | 300 | 313 | 245 | 228 | 269 | 228 | 210 | 169 | 184 | 17 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -38 | -163 | -199 | -210 | -1.250 | -0 | -0 | -0 | -0 |
| EBIT | 296 | 308 | 300 | 313 | 207 | 65 | 70 | 19 | -1.039 | 169 | 184 | 17 | -10 |
| Net financials | 14 | 15 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 |
| Profit before tax | 309 | 323 | 300 | 313 | 207 | 64 | 70 | 19 | -1.039 | 169 | 184 | 17 | -10 |
| Tax | 77 | 81 | 72 | 74 | 44 | 14 | 15 | 4 | -229 | 37 | 41 | 4 | -2 |
| Net profit | 232 | 242 | 228 | 239 | 163 | 50 | 54 | 15 | -811 | 132 | 144 | 13 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.540 | 867 | 856 | 854 | 1.552 | 1.446 | 1.599 | 1.512 | 354 | 108 | 62 | 79 | 61 |
| Equity | 1.218 | 661 | 689 | 728 | 691 | 591 | 496 | 360 | -450 | -318 | -175 | -161 | -170 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 322 | 206 | 167 | 101 | 792 | 730 | 964 | 1.008 | 804 | 426 | 237 | 240 | 230 |
| Total debt | 322 | 206 | 167 | 101 | 792 | 730 | 964 | 1.008 | 804 | 426 | 237 | 240 | 230 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Management | Management | 2003 | — | — |
KW Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GULDHAMMER INT. ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Guldhammer | Management | 0 companies |
| Karina Wolff | Founder | 0 companies |