| Revenue | DKK -546K | -240% |
| EBITDA | DKK -546K | -240% |
| Net profit | DKK -137K | -145% |
| Total assets | DKK 1,3M | -36% |
| Equity | DKK -1,3M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | 539 | 754 | — | 1.280 | 501 | 1.198 | 899 | -301 | 349 | 443 | 390 | -546 |
| Staff expenses | -85 | -147 | -132 | -10 | -2 | -0 | -167 | -110 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.457 | 392 | 622 | -375 | 1.278 | 501 | 1.031 | 789 | -1.171 | 349 | 443 | 390 | -546 |
| Depreciation & amort. | 36 | 68 | -95 | -78 | -496 | -268 | -264 | -192 | -324 | -31 | -0 | -0 | -0 |
| EBIT | -1.494 | 324 | 527 | -453 | 782 | 232 | 767 | 597 | -1.496 | 318 | 443 | 390 | -546 |
| Net financials | -177 | -181 | -150 | -316 | -163 | 9 | -262 | -333 | -136 | -144 | -124 | -4 | 400 |
| Profit before tax | -1.670 | 143 | 378 | -769 | 619 | 241 | 505 | 264 | -1.632 | 174 | 319 | 386 | -146 |
| Tax | -0 | -144 | 114 | -168 | 137 | 54 | 114 | 59 | -358 | 38 | 71 | 85 | -10 |
| Net profit | -1.670 | 287 | 263 | -601 | 482 | 187 | 391 | 205 | -1.274 | 136 | 248 | 301 | -137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.090 | 3.373 | 6.747 | 4.626 | 4.862 | 7.267 | 5.628 | 4.255 | 4.281 | 5.852 | 1.922 | 2.003 | 1.275 |
| Equity | -2.844 | -2.557 | -2.294 | -2.895 | -2.413 | -2.226 | -1.834 | -1.630 | -1.799 | -1.663 | -1.415 | -1.114 | -1.250 |
| Long-term debt | 3.224 | 3.994 | 3.892 | 4.733 | 3.288 | 2.114 | 1.502 | 2.704 | 2.435 | 995 | 2.095 | 1.342 | 1.055 |
| Short-term debt | 1.710 | 1.936 | 5.149 | 2.787 | 3.987 | 7.379 | 5.961 | 3.180 | 3.645 | 6.520 | 1.241 | 1.774 | 1.471 |
| Total debt | 4.934 | 5.930 | 9.041 | 7.521 | 7.275 | 9.493 | 7.463 | 5.884 | 6.080 | 7.515 | 3.336 | 3.117 | 2.525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sherwood Capital ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Steen Andersen | Management | 0 companies |
| Helle Jørgsholm | Board of Directors | 0 companies |
| Bjarne Werner Munck | Board of Directors | 0 companies |
| Henrik Gynde Kany | Chairman | 0 companies |
| Sten Verland | Chairman | 0 companies |
| Bent Høj Andersen | Board of Directors | 0 companies |