| Revenue | DKK 269K | +173% |
| EBITDA | DKK -921K | +12% |
| Net profit | DKK -705K | +12% |
| Total assets | DKK 1,6M | -20% |
| Equity | DKK 1,1M | -39% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.143 | 5.058 | 984 | 99 | 269 |
| Staff expenses | -726 | -2.216 | -907 | -1.151 | -1.191 |
| EBITDA | 417 | 2.842 | 35 | -1.052 | -921 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 417 | 2.842 | 35 | -1.052 | -921 |
| Net financials | 63 | 82 | 123 | 36 | 26 |
| Profit before tax | 480 | 2.924 | 158 | -1.017 | -895 |
| Tax | 122 | 643 | 38 | -220 | -190 |
| Net profit | 357 | 2.281 | 120 | -797 | -705 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.371 | 8.475 | 2.740 | 1.935 | 1.553 |
| Equity | 3.213 | 5.493 | 2.614 | 1.817 | 1.112 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.148 | 2.970 | 112 | 103 | 426 |
| Total debt | 1.148 | 2.970 | 112 | 103 | 426 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FH Management | Management | 2005 |
| Former (1) | ||
SS Management | Management | 2005 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Former (2) | ||
| Board of Directors | 2008 – 2023 | |
| Board of Directors | 2008 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Frank Haaning Høj | Management | 0 companies |
| Joachim Glad Haaning Høj | Board of Directors | 0 companies |
| Thomas Stampe | Board of Directors | 0 companies |
| Morten Henrik Pedersen | Board of Directors | 0 companies |
| Andrea Glad Nielsson | Board of Directors | 0 companies |
| Grith Charlotte Glad-Larsen | Board of Directors | 0 companies |