| Revenue | DKK -29K | +52% |
| EBITDA | DKK -2M | -1% |
| Net profit | DKK -1,6M | -293% |
| Total assets | DKK 81,4M | -3% |
| Equity | DKK 54,9M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -33 | -130 | -36 | 1.399 | 2.614 | 2.577 | 2.372 | -610 | -350 | -1.339 | -124 | -19 | -29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -702 | -1.420 | -1.999 | -2.113 | -1.956 | -1.970 |
| EBITDA | -963 | -130 | -36 | -577 | 2.464 | 2.479 | 17.003 | 1.984 | -1.770 | -3.338 | -2.237 | -1.976 | -1.999 |
| Depreciation & amort. | -0 | -0 | -0 | -355 | -582 | -444 | 7.391 | 1.648 | -0 | -112 | -168 | -176 | -176 |
| EBIT | -963 | -130 | -36 | -932 | 1.882 | 2.035 | 9.612 | 336 | -1.770 | -3.450 | -2.405 | -2.152 | -2.175 |
| Net financials | -1.343 | -695 | -701 | -204 | -380 | 4.514 | 10.293 | 25.436 | 20.484 | -3.389 | 7.448 | 2.844 | 273 |
| Profit before tax | -2.307 | -824 | -737 | -1.136 | 1.503 | 6.548 | 19.905 | 25.772 | 18.714 | -6.838 | 5.042 | 693 | -1.902 |
| Tax | -62 | -131 | -82 | -4 | -383 | 110 | 220 | -0 | 1.145 | -1.439 | 88 | -152 | -271 |
| Net profit | -2.245 | -693 | -655 | -1.133 | 1.886 | 6.438 | 19.685 | 25.772 | 17.569 | -5.399 | 4.955 | 845 | -1.631 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.557 | 490 | 11.895 | 21.317 | 20.830 | 23.246 | 39.729 | 58.072 | 82.833 | 86.659 | 97.768 | 83.528 | 81.402 |
| Equity | -27.393 | -28.087 | 4.212 | 3.079 | 4.965 | 5.403 | 16.088 | 41.860 | 59.429 | 60.029 | 64.984 | 56.529 | 54.897 |
| Long-term debt | 22.200 | 28.548 | 1.274 | 2.391 | 2.246 | 1.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.750 | 29 | 6.409 | 15.847 | 13.619 | 16.689 | 23.641 | 16.213 | 23.405 | 26.630 | 32.785 | 27.000 | 26.504 |
| Total debt | 31.951 | 28.577 | 7.683 | 18.238 | 15.865 | 17.843 | 23.641 | 16.213 | 23.405 | 26.630 | 32.785 | 27.000 | 26.504 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2006 | — | — |
IM Management | Management | 2012 | — | — |
PA Management | Management | 2006 | — | — |
JJ Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fox1 Aps | Company | 100.0% | 100.0% | 2016 |
L. FOGHSGAARD INTERNATIONAL A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Foghsgaard | Management | 0 companies |
| Ivar Malte Foghsgaard | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jan Joensen | Management | 0 companies |