| Revenue | — | — |
| EBITDA | DKK -118K | +59% |
| Net profit | DKK -140K | +60% |
| Total assets | DKK 640K | -56% |
| Equity | DKK -26K | -123% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -12 | -26 | -25 | -18 | -5 | 73 | -10 | -11 | -10 | -2 | 44 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -12 | -26 | -25 | -18 | -5 | 73 | -12 | -11 | -10 | -184 | 44 | -285 | -118 |
| Depreciation & amort. | -0 | -0 | -0 | -71 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -12 | -26 | -96 | -18 | -5 | 73 | -12 | -11 | -10 | -184 | 44 | -285 | -118 |
| Net financials | -217 | 736 | 306 | 596 | 3.637 | 266 | -12 | -2.417 | -111 | -912 | -126 | -303 | -333 | -133 |
| Profit before tax | -229 | 724 | 281 | 500 | 3.619 | 261 | 61 | -2.428 | -122 | -922 | -310 | -259 | -347 | -130 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -16 | -6 | -0 | -0 | -0 | -0 | -0 | 10 |
| Net profit | -229 | 724 | 281 | 500 | 3.619 | 261 | 76 | -2.422 | -122 | -922 | -310 | -259 | -347 | -140 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 720 | 909 | 1.036 | 1.673 | 4.940 | 4.940 | 4.979 | 2.284 | 3.218 | 2.686 | 1.752 | 1.628 | 1.457 | 640 |
| Equity | -299 | 425 | 628 | 885 | 4.403 | 4.584 | 4.610 | 2.188 | 2.066 | 1.144 | 721 | 461 | 114 | -26 |
| Long-term debt | 0 | 0 | 0 | 504 | 426 | 268 | 13 | 13 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9 | 9 | 10 | 25 | 17 | 88 | 338 | 27 | 1.047 | 1.429 | 913 | 886 | 891 | 79 |
| Total debt | 9 | 9 | 10 | 530 | 443 | 356 | 351 | 40 | 1.047 | 1.429 | 913 | 886 | 891 | 79 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Sandberg Atkinson | Management | 0 companies |