| Revenue | DKK 665K | -77% |
| EBITDA | DKK -898K | -131% |
| Net profit | DKK -1,2M | -160% |
| Total assets | DKK 1,8M | -47% |
| Equity | DKK 982K | -55% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 295 | 965 | 1.292 | 2.328 | 1.852 | 1.760 | 2.543 | 197 | 1.742 | 2.118 | 746 | 1.051 | 2.941 | 665 |
| Staff expenses | -545 | -561 | -470 | -519 | -871 | -1.718 | -2.755 | -1.896 | -1.244 | -1.048 | -657 | -95 | -40 | -1.563 |
| EBITDA | -250 | 404 | 822 | 1.810 | 981 | 42 | -213 | -1.699 | 497 | 1.069 | 89 | 957 | 2.874 | -898 |
| Depreciation & amort. | -0 | -20 | -40 | -80 | -34 | -20 | -20 | -11 | -15 | -16 | -36 | -26 | -141 | -328 |
| EBIT | -250 | 384 | 781 | 1.729 | 947 | 21 | -233 | -1.709 | 482 | 1.053 | 52 | 931 | 2.733 | -1.226 |
| Net financials | -237 | -224 | -221 | -63 | -339 | -140 | -156 | -143 | -137 | -124 | -127 | -61 | -74 | -30 |
| Profit before tax | -487 | 160 | 561 | 1.666 | 608 | -118 | -389 | -1.853 | 345 | 929 | -75 | 870 | 2.659 | -1.256 |
| Tax | -111 | 51 | 188 | 418 | 162 | 24 | -59 | 70 | -0 | -0 | -0 | 195 | 668 | -68 |
| Net profit | -376 | 109 | 372 | 1.248 | 446 | -143 | -331 | -1.922 | 345 | 929 | -75 | 675 | 1.991 | -1.188 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.201 | 1.295 | 2.064 | 4.359 | 3.527 | 3.096 | 2.368 | 659 | 1.134 | 1.007 | 1.224 | 2.482 | 3.507 | 1.849 |
| Equity | -980 | -871 | -499 | 749 | 1.056 | 812 | 229 | -1.693 | -1.349 | -420 | -495 | 180 | 2.171 | 982 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144 | 650 | 0 |
| Short-term debt | 2.181 | 2.076 | 2.563 | 3.595 | 2.456 | 2.269 | 2.125 | 2.338 | 2.467 | 1.412 | 1.704 | 2.092 | 603 | 851 |
| Total debt | 2.181 | 2.076 | 2.563 | 3.595 | 2.456 | 2.269 | 2.125 | 2.338 | 2.467 | 1.412 | 1.704 | 2.237 | 1.254 | 851 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
UM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAXEN HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Stokholm Maxen | Chief Executive Officer | 0 companies |
| Ulrik Maxen | Chief Executive Officer | 0 companies |