| Revenue | DKK 4K | -105% |
| EBITDA | DKK -121K | +56% |
| Net profit | DKK -490K | +21% |
| Total assets | DKK 2,4M | -15% |
| Equity | DKK -1,5M | -49% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -282 | -268 | -204 | -95 | 4 |
| Staff expenses | -0 | -56 | -82 | -184 | -126 |
| EBITDA | -282 | -324 | -286 | -278 | -121 |
| Depreciation & amort. | -3 | -139 | -273 | -355 | -499 |
| EBIT | -286 | -463 | -558 | -633 | -620 |
| Net financials | 1.275 | -27 | -105 | -159 | -8 |
| Profit before tax | 989 | -490 | -663 | -792 | -628 |
| Tax | -60 | -110 | -146 | -174 | -137 |
| Net profit | 1.049 | -380 | -517 | -618 | -490 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.395 | 3.164 | 2.818 | 2.870 | 2.437 |
| Equity | 2.148 | 1.768 | -392 | -1.010 | -1.501 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 247 | 1.396 | 3.196 | 3.880 | 3.937 |
| Total debt | 247 | 1.396 | 3.196 | 3.880 | 3.937 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FV Management | Management | 2007 |
CF Founder | Founder | 2007 |
| Former (1) | ||
SC Management | Management | 2011 – 2012 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Vilstrup | Management | 0 companies |
| Søren Clausen | Management | 0 companies |
| Claus Feuchter | Founder | 0 companies |