| Revenue | DKK 1,6M | -44% |
| EBITDA | DKK -261K | -131% |
| Net profit | DKK -381K | -154% |
| Total assets | DKK 3,7M | +0% |
| Equity | DKK 191K | +55% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.533 | 2.708 | 4.644 | 4.242 | 3.256 | 5.119 | 5.095 | 4.848 | 2.341 | 1.919 | 2.421 | 2.857 | 1.609 |
| Staff expenses | -2.272 | -2.584 | -4.139 | -3.784 | -3.539 | -4.259 | -5.014 | -4.127 | -2.546 | -2.000 | -1.948 | -2.023 | -1.870 |
| EBITDA | 261 | 124 | 505 | 458 | -283 | 860 | 81 | 721 | -205 | -81 | 472 | 834 | -261 |
| Depreciation & amort. | -564 | -184 | -164 | -177 | -165 | -178 | -97 | -93 | -75 | -75 | -68 | -46 | -71 |
| EBIT | -303 | -61 | 341 | 281 | -448 | 682 | -17 | 628 | -280 | -156 | 404 | 789 | -332 |
| Net financials | -196 | -199 | -309 | -259 | -288 | -210 | -257 | -215 | -175 | -154 | -178 | -208 | -226 |
| Profit before tax | -499 | -259 | 32 | 22 | -735 | 472 | -274 | 414 | -455 | -310 | 226 | 580 | -558 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -122 | -176 |
| Net profit | -499 | -259 | 32 | 22 | -735 | 472 | -274 | 414 | -455 | -310 | 226 | 702 | -381 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.948 | 2.902 | 3.930 | 3.801 | 3.644 | 4.423 | 4.674 | 3.627 | 2.739 | 2.765 | 2.790 | 3.671 | 3.678 |
| Equity | 288 | 28 | 60 | 82 | -653 | -181 | -455 | -41 | -496 | -806 | -579 | 123 | 191 |
| Long-term debt | 0 | 0 | 403 | 415 | 427 | 440 | 454 | 468 | 482 | 487 | 492 | 496 | 501 |
| Short-term debt | 2.660 | 2.874 | 3.467 | 3.304 | 3.870 | 4.163 | 4.675 | 3.201 | 2.753 | 3.084 | 2.878 | 3.051 | 2.986 |
| Total debt | 2.660 | 2.874 | 3.870 | 3.719 | 4.297 | 4.604 | 5.129 | 3.668 | 3.235 | 3.571 | 3.369 | 3.547 | 3.488 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Management | Management | 2015 | — | — |
FK Founder | Founder | 2003 | — | — |
KE Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Kjær Andersen | Management | 0 companies |
| Finn Knud Andreasen | Founder | 0 companies |
| Kristian Espensen | Management | 0 companies |