| Revenue | DKK -14K | -111% |
| EBITDA | DKK -14K | -111% |
| Net profit | DKK -516K | -133% |
| Total assets | DKK 1,7M | -26% |
| Equity | DKK 1,7M | -24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.576 | 1.828 | 465 | 222 | -215 | -258 | -298 | 227 | -15 | -310 | -15 | 453 | 126 | -14 |
| Staff expenses | -1.036 | -821 | -833 | -709 | -405 | -52 | -35 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 541 | 1.007 | -367 | -487 | -620 | -310 | -334 | 227 | -15 | -310 | -15 | 453 | 126 | -14 |
| Depreciation & amort. | 143 | 143 | 143 | -143 | -143 | -97 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 397 | 864 | -510 | -630 | -763 | -407 | -334 | 227 | -15 | -310 | -15 | 453 | 126 | -14 |
| Net financials | -74 | -52 | -46 | -135 | 30 | -632 | 584 | -69 | -344 | -50 | -1.247 | -965 | 1.468 | -469 |
| Profit before tax | 324 | 812 | -556 | -765 | -733 | -1.038 | 251 | 158 | -359 | -360 | -1.262 | -512 | 1.594 | -484 |
| Tax | 83 | 190 | -168 | -226 | -160 | -228 | 55 | 36 | -78 | -79 | 30 | -124 | 33 | 33 |
| Net profit | 241 | 622 | -388 | -539 | -572 | -810 | 196 | 122 | -281 | -280 | -1.293 | -388 | 1.561 | -516 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.796 | 7.636 | 7.550 | 8.610 | 9.915 | 7.518 | 7.152 | 6.241 | 4.412 | 4.052 | 2.963 | 2.710 | 2.314 | 1.716 |
| Equity | 4.234 | 4.856 | 4.468 | 3.929 | 3.356 | 2.546 | 2.741 | 2.863 | 2.583 | 2.302 | 1.010 | 621 | 2.182 | 1.666 |
| Long-term debt | 93 | 0 | 0 | 0 | 0 | 4.404 | 3.495 | 1.806 | 1.566 | 1.660 | 1.790 | 1.865 | 0 | 0 |
| Short-term debt | 6.183 | 2.070 | 2.277 | 3.973 | 5.881 | 569 | 915 | 1.571 | 263 | 89 | 163 | 224 | 132 | 50 |
| Total debt | 6.276 | 2.070 | 2.277 | 3.973 | 5.881 | 4.973 | 4.410 | 3.378 | 1.830 | 1.749 | 1.953 | 2.089 | 132 | 50 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PENDO ApS | Company | 66.7% | 66.7% | 2006 |
TEISEN HOLDING ApS | Company | 33.3% | 33.3% | 2010 |
PAAMAND HOLDING ApS | Company | 15.0% | 15.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Frans Teisen | Management | 0 companies |
| Kim Michael Vilmer Paamand | Board of Directors | 0 companies |
| Søren Iversen | Chairman | 0 companies |