| Revenue | DKK 253K | -55% |
| EBITDA | DKK -237K | -252% |
| Net profit | DKK -250K | -156% |
| Total assets | DKK 4,3M | -6% |
| Equity | DKK 4,3M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 149 | 895 | 0 | 228 | 0 | — | -533 | 253 | -6 | 260 | 343 | 563 | 253 |
| Staff expenses | -0 | -0 | -258 | -689 | -525 | -0 | -550 | -445 | -497 | -475 | -619 | -630 | -490 |
| EBITDA | 511 | 1.403 | -596 | -559 | -694 | 0 | -1.083 | -441 | -503 | -215 | -277 | -67 | -237 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 511 | 1.403 | -596 | -559 | -694 | 0 | -1.083 | -441 | -503 | -215 | -277 | -67 | -237 |
| Net financials | -255 | 911 | 1.722 | 1.365 | 37 | 0 | -716 | 17 | 106 | 271 | -247 | 517 | -8 |
| Profit before tax | 256 | 2.315 | 1.639 | 806 | -606 | 0 | -1.800 | -424 | -448 | 56 | -523 | 449 | -246 |
| Tax | -0 | 592 | -182 | 189 | -0 | -0 | -0 | -0 | -0 | 30 | -0 | -0 | 4 |
| Net profit | 256 | 1.723 | 1.822 | 617 | -606 | 0 | -1.800 | -424 | -448 | 26 | -523 | 449 | -250 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.138 | 0 | 10.609 | 11.728 | 9.852 | 0 | 6.146 | 5.721 | 5.098 | 5.039 | 4.391 | 4.635 | 4.340 |
| Equity | 7.005 | 0 | 10.449 | 10.965 | 9.578 | 0 | 6.046 | 5.514 | 4.956 | 4.949 | 4.311 | 4.559 | 4.310 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -134 | 0 | 160 | 763 | 274 | 0 | 100 | 207 | 143 | 90 | 80 | 76 | 30 |
| Total debt | -134 | 0 | 160 | 763 | 274 | 0 | 100 | 207 | 143 | 90 | 80 | 76 | 30 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Sahl | Chief Executive Officer | 0 companies |