| Revenue | DKK -7K | +6% |
| EBITDA | DKK -7K | -6% |
| Net profit | DKK 165K | +648% |
| Total assets | DKK 446K | -81% |
| Equity | DKK -568K | -141% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -9 | -5 | -9 | -13 | -5 | -1 | -6 | -405 | 2.030 | -18 | -7 | -7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -9 | -5 | -9 | -13 | -5 | -1 | -6 | -405 | 2.030 | -18 | -7 | -7 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -9 | -5 | -9 | -13 | -5 | -1 | -6 | -405 | 2.030 | -18 | -7 | -7 |
| Net financials | 0 | -5 | -408 | -432 | -65 | -243 | -507 | 158 | 679 | 500 | -0 | 29 | 172 |
| Profit before tax | -6 | -13 | -413 | -441 | -78 | -248 | -509 | 152 | 274 | 2.530 | -18 | 22 | 165 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -13 | -13 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -6 | -13 | -413 | -441 | -78 | -248 | -495 | 165 | 274 | 2.530 | -18 | 22 | 165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 110 | 503 | 95 | 87 | 38 | 33 | 502 | 687 | 496 | 1.390 | 2.322 | 2.373 | 446 |
| Equity | 89 | 75 | -338 | -779 | -857 | -1.105 | -1.600 | -1.435 | -1.161 | 1.369 | 1.366 | 1.388 | -568 |
| Long-term debt | 0 | 405 | 413 | 845 | 870 | 1.113 | 390 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22 | 23 | 20 | 20 | 24 | 24 | 1.713 | 2.122 | 1.656 | 21 | 955 | 984 | 1.014 |
| Total debt | 22 | 427 | 433 | 865 | 895 | 1.137 | 2.103 | 2.122 | 1.656 | 21 | 955 | 984 | 1.014 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AP Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Private Equity ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Steen Westenholz | Chief Executive Officer | 0 companies |
| Anders Philipsen | Chief Executive Officer | 0 companies |
| Bjørn Melau Thorbjørner | Board of Directors | 0 companies |