| Revenue | DKK -33K | +17% |
| EBITDA | DKK -33K | -17% |
| Net profit | DKK 1M | -35% |
| Total assets | DKK 15,2M | +6% |
| Equity | DKK 14,7M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -7 | -8 | -6 | -5 | -8 | -10 | — | — | — | -33 | -31 | -28 | -33 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -7 | -8 | -6 | -5 | -8 | -10 | 2.938 | 1.848 | 1.599 | -33 | -31 | -28 | -33 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -7 | -8 | -6 | -5 | -8 | -10 | 2.938 | 1.848 | 1.599 | -33 | -31 | -28 | -33 |
| Net financials | 3.724 | 393 | 710 | 1.306 | 4.069 | 2.800 | 3.128 | 3.107 | 2.028 | 3.136 | 1.150 | 829 | 1.799 | 1.105 |
| Profit before tax | 3.719 | 386 | 702 | 1.299 | 4.064 | 2.792 | 3.119 | 3.065 | 1.999 | 3.094 | 1.118 | 798 | 1.771 | 1.072 |
| Tax | -0 | -0 | 5 | 3 | -0 | -3 | -3 | 19 | 24 | 320 | -137 | 118 | 232 | 68 |
| Net profit | 3.719 | 386 | 697 | 1.296 | 4.064 | 2.795 | 3.121 | 3.046 | 1.974 | 2.774 | 1.254 | 680 | 1.539 | 1.004 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.930 | 2.116 | 2.618 | 3.875 | 3.139 | 6.866 | 8.746 | 11.073 | 12.396 | 12.204 | 12.813 | 12.861 | 14.383 | 15.250 |
| Equity | 4.728 | 2.014 | 2.611 | 3.869 | 3.133 | 5.828 | 8.712 | 10.358 | 11.832 | 11.506 | 12.461 | 12.741 | 13.979 | 14.683 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 606 | 554 | 689 | 168 | 102 | 65 | 485 |
| Short-term debt | 203 | 103 | 8 | 6 | 6 | 1.039 | 34 | 109 | 10 | 9 | 185 | 18 | 339 | 82 |
| Total debt | 203 | 103 | 8 | 6 | 6 | 1.039 | 34 | 715 | 563 | 697 | 353 | 121 | 404 | 567 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Founder | Founder | 2005 | — | — |
JS Management | Management | 2005 | — | — |
EJ Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Kosakewitsch | Founder | 0 companies |
| Jon Sander | Management | 0 companies |
| Ejner Juul | Audit | 0 companies |