| Revenue | DKK 1,2M | -65% |
| EBITDA | DKK -1,2M | -335% |
| Net profit | DKK -1,5M | +48% |
| Total assets | DKK 25,6M | -2% |
| Equity | DKK 22,1M | +651% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.850 | 3.115 | 2.324 | 3.402 | 1.190 |
| Staff expenses | -2.555 | -2.553 | -2.526 | -2.801 | -2.276 |
| EBITDA | 203 | 468 | -312 | 516 | -1.214 |
| Depreciation & amort. | -493 | -486 | -449 | -462 | -357 |
| EBIT | -290 | -18 | -761 | 53 | -1.571 |
| Net financials | -224 | -275 | -338 | -3.000 | 50 |
| Profit before tax | -513 | -293 | -1.098 | -2.946 | -1.521 |
| Tax | -89 | -76 | 446 | -57 | -19 |
| Net profit | -424 | -218 | -1.544 | -2.890 | -1.502 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 20.541 | 23.601 | 28.871 | 26.252 | 25.615 |
| Equity | 7.593 | 7.375 | 5.831 | 2.941 | 22.090 |
| Long-term debt | 913 | 463 | 463 | 402 | 396 |
| Short-term debt | 10.795 | 14.599 | 20.967 | 21.327 | 1.566 |
| Total debt | 11.708 | 15.062 | 21.430 | 21.729 | 1.963 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FS Management | Management | 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2017 | |
| Board of Directors | 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Sahner Martinsen | Management | 0 companies |
| Henrik Sahner Martinsen | Chairman | 0 companies |
| Bengt Sahner Martinsen | Board of Directors | 0 companies |