| Revenue | DKK -56K | -6% |
| EBITDA | DKK -156K | +2% |
| Net profit | DKK 3,6M | +92% |
| Total assets | DKK 32,8M | +15% |
| Equity | DKK 31,8M | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 76.467 | -210 | -82 | -57 | -49 | -130 | -127 | -106 | -60 | -40 | -46 | -60 | -56 |
| Staff expenses | -60.982 | -570 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 |
| EBITDA | 7.540 | -780 | -182 | -157 | -149 | -230 | -227 | -206 | -160 | -140 | -146 | -160 | -156 |
| Depreciation & amort. | -8.735 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.195 | -780 | -182 | -157 | -149 | -230 | -227 | -206 | -160 | -140 | -146 | -160 | -156 |
| Net financials | -1.574 | 154 | 141 | 341 | 798 | 1.197 | -1.618 | 3.596 | 1.939 | 4.224 | -3.430 | 2.583 | 4.794 |
| Profit before tax | 5.176 | -625 | -41 | 184 | 649 | 966 | -1.846 | 3.390 | 1.779 | 4.084 | -3.577 | 2.422 | 4.637 |
| Tax | 864 | -2 | 60 | 92 | 131 | 299 | -29 | 374 | 389 | 918 | -777 | 534 | 1.019 |
| Net profit | 4.312 | 1.615 | -101 | 92 | 517 | 667 | -1.816 | 3.016 | 1.390 | 3.166 | -2.799 | 1.888 | 3.618 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 84.335 | 38.376 | 22.762 | 22.996 | 23.882 | 26.326 | 21.900 | 25.240 | 27.022 | 30.290 | 26.610 | 28.428 | 32.791 |
| Equity | 19.997 | 22.616 | 22.515 | 22.607 | 23.075 | 23.691 | 21.825 | 24.787 | 26.122 | 29.296 | 26.439 | 28.269 | 31.826 |
| Long-term debt | 29.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17.608 | 3.762 | 246 | 389 | 807 | 2.635 | 75 | 453 | 900 | 994 | 170 | 159 | 965 |
| Total debt | 47.522 | 3.762 | 246 | 389 | 807 | 2.635 | 75 | 453 | 900 | 994 | 170 | 159 | 965 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Thomsen Callesen | Founder | 0 companies |