| Revenue | DKK -11K | +89% |
| EBITDA | DKK -11K | -89% |
| Net profit | DKK 1,3M | +727% |
| Total assets | DKK 15,1M | +142% |
| Equity | DKK 12,2M | +452% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -150 | -22 | -14 | -11 | -10 | -9 | 40 | -10 | -12 | -39 | -9 | -6 | -10 |
| Staff expenses | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -223 | -22 | 69 | -11 | -10 | -9 | 35 | -10 | -12 | -39 | -9 | -6 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -223 | -22 | 69 | -11 | -10 | -9 | 35 | -10 | -12 | -39 | -9 | -6 | -10 |
| Net financials | 968 | -706 | 2.044 | -145 | 291 | 13 | -1.107 | -1.519 | -77 | 73 | 2.130 | 163 | 1.311 |
| Profit before tax | 744 | -728 | 2.113 | -157 | 281 | 4 | -1.072 | -1.530 | -89 | 34 | 2.121 | 157 | 1.301 |
| Tax | -0 | -0 | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 744 | -728 | 2.108 | -157 | 281 | 4 | -1.072 | -1.530 | -89 | 34 | 2.121 | 157 | 1.301 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.015 | 1.281 | 3.350 | 3.242 | 3.570 | 3.681 | 2.657 | 1.179 | 1.144 | 3.491 | 6.183 | 6.235 | 15.088 |
| Equity | -361 | -1.089 | 1.019 | 862 | 1.158 | 1.206 | 135 | -1.395 | -1.484 | -1.450 | 2.056 | 2.213 | 12.220 |
| Long-term debt | 2.362 | 2.362 | 2.326 | 2.372 | 0 | 0 | 0 | 0 | 2.619 | 2.671 | 0 | 0 | 0 |
| Short-term debt | 14 | 8 | 5 | 7 | 2.413 | 2.475 | 2.522 | 2.574 | 9 | 2.270 | 4.127 | 4.022 | 2.868 |
| Total debt | 2.376 | 2.370 | 2.331 | 2.379 | 2.413 | 2.475 | 2.522 | 2.574 | 2.628 | 4.941 | 4.127 | 4.022 | 2.868 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Private Equity ApS | Company | 50.0% | 50.0% | 2018 |
FW ApS | Company | 33.3% | 33.3% | 2009 |
MINUS2PLUS HOLDING ApS | Company | 10.0% | 10.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Steen Westenholz | Chief Executive Officer | 0 companies |
| David Wenming Conrad Konge | Board of Directors | 0 companies |
| Anders Philipsen | Chairman | 0 companies |
| Ole Meisner | Chairman | 0 companies |