| Revenue | DKK 580K | +0% |
| EBITDA | DKK 57K | +752% |
| Net profit | DKK 55K | +736% |
| Total assets | DKK 273K | +30% |
| Equity | DKK 186K | +43% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -200 | 117 | 42 | -359 | -78 | -8 | -7 | -3 | 361 | 593 | 1.214 | 597 | 582 | 580 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -252 | -631 | -732 | -852 | -575 | -516 |
| EBITDA | -204 | 123 | -48 | 348 | -84 | -16 | -7 | -3 | 109 | -38 | 473 | -281 | 7 | 57 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -0 | -0 |
| EBIT | -204 | 123 | -48 | 348 | -84 | -16 | -7 | -3 | 109 | -38 | 473 | -285 | 7 | 57 |
| Net financials | 0 | 0 | 0 | 0 | -3 | -5 | -112 | 0 | -0 | -2 | -2 | -5 | -0 | -2 |
| Profit before tax | -204 | 123 | -48 | 348 | -87 | -21 | -119 | -3 | 109 | -40 | 472 | -290 | 7 | 55 |
| Tax | 26 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 14 | -0 | 97 | -0 | -0 | -0 |
| Net profit | -231 | 123 | -48 | 348 | -87 | -21 | -119 | -3 | 95 | -40 | 375 | -290 | 7 | 55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 160 | 42 | 0 | 359 | 236 | 223 | 0 | 0 | 262 | 186 | 708 | 280 | 211 | 273 |
| Equity | 102 | -20 | -68 | 280 | 127 | 105 | -14 | -16 | 79 | 39 | 414 | 124 | 130 | 186 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 58 | 63 | 68 | 79 | 110 | 118 | 14 | 16 | 183 | 147 | 294 | 156 | 80 | 88 |
| Total debt | 58 | 63 | 68 | 79 | 110 | 118 | 14 | 16 | 183 | 147 | 294 | 156 | 80 | 88 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Founder | Founder | 2004 | — | — |
JS Founder | Founder | 2004 | — | — |
JM Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 33.3% | 33.3% | 2025 | |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Gaarn Nielsen | Founder | 0 companies |
| Jan Sørensen | Founder | 0 companies |
| Jan Martin Scheuer | Founder | 0 companies |