| Revenue | DKK 3,1M | +117% |
| EBITDA | DKK 1,3M | +1683% |
| Net profit | DKK 904K | +653% |
| Total assets | DKK 3,2M | +27% |
| Equity | DKK 902K | +64056% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 422 | 737 | 175 | 203 | 220 | 496 | 1.173 | 1.445 | 3.142 |
| Staff expenses | -20 | -187 | -10 | -34 | -288 | -381 | -566 | -1.528 | -1.824 |
| EBITDA | 6 | -122 | -101 | -92 | -68 | 115 | 607 | -83 | 1.319 |
| Depreciation & amort. | -24 | -24 | -9 | -28 | -19 | -7 | -23 | -127 | -140 |
| EBIT | -19 | -146 | -110 | -121 | -87 | 107 | 584 | -210 | 1.178 |
| Net financials | 0 | -0 | -1 | -6 | -5 | -4 | -8 | 1 | -9 |
| Profit before tax | -19 | -146 | -110 | -127 | -82 | 103 | 576 | -209 | 1.169 |
| Tax | -0 | -0 | -0 | -0 | -0 | -84 | 130 | -45 | 266 |
| Net profit | -19 | -146 | -110 | -127 | -82 | 188 | 446 | -163 | 904 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 124 | 204 | 125 | 101 | 207 | 530 | 1.620 | 2.540 | 3.219 |
| Equity | 61 | -85 | -195 | -330 | -365 | -184 | 262 | -1 | 902 |
| Long-term debt | 0 | 7 | 0 | 0 | 0 | 0 | 61 | 22 | 137 |
| Short-term debt | 63 | 282 | 321 | 431 | 573 | 713 | 1.297 | 2.520 | 2.134 |
| Total debt | 63 | 289 | 321 | 431 | 573 | 713 | 1.358 | 2.542 | 2.271 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Skovgaard Olsen | Chief Executive Officer | 0 companies |