| Revenue | DKK -168K | -155% |
| EBITDA | DKK -169K | -217% |
| Net profit | DKK -220K | -641% |
| Total assets | DKK 730K | -4% |
| Equity | DKK -636K | -53% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -79 | 569 | 37 | 307 | -168 |
| Staff expenses | -75 | -280 | -226 | -162 | -1 |
| EBITDA | -154 | 289 | -189 | 145 | -169 |
| Depreciation & amort. | -0 | -0 | -31 | -33 | -33 |
| EBIT | -154 | 289 | -220 | 111 | -202 |
| Net financials | -21 | -21 | -33 | -58 | -79 |
| Profit before tax | -175 | 268 | -253 | 53 | -281 |
| Tax | -39 | 51 | -55 | 12 | -61 |
| Net profit | -137 | 217 | -197 | 41 | -220 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 512 | 807 | 760 | 758 | 730 |
| Equity | -476 | -260 | -457 | -416 | -636 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 988 | 1.067 | 1.217 | 1.174 | 1.367 |
| Total debt | 988 | 1.067 | 1.217 | 1.174 | 1.367 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FA Management | Management | 2011 |
| Former (1) | ||
NJ Audit | Audit | 2004 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2014 | |
| Chairman | 2004 | |
| Former (1) | ||
| Board of Directors | 2004 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2012 | |
| Company | 50–66.65% | 50–66.65% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Aarslev Christensen | Management | 0 companies |
| Nete Jørgensen | Audit | 0 companies |
| Jesper Dideriksen | Board of Directors | 0 companies |
| Lina Rosenberg Pedersen | Board of Directors | 0 companies |
| Karsten Michael Kirkegaard | Chairman | 0 companies |