| Revenue | DKK 1,2M | -69% |
| EBITDA | DKK -204K | -245% |
| Net profit | DKK -226K | -283% |
| Total assets | DKK 699K | -51% |
| Equity | DKK -9K | -104% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.280 | 2.765 | 3.306 | 4.390 | 5.361 | 4.508 | 6.402 | 5.489 | 5.183 | 3.847 | 3.737 | 1.155 |
| Staff expenses | -2.177 | -2.592 | -3.063 | -4.251 | -5.275 | -4.195 | -5.945 | -5.913 | -4.919 | -4.190 | -3.596 | -1.360 |
| EBITDA | -103 | 173 | 244 | 139 | 86 | 313 | 456 | -425 | 265 | -342 | 141 | -204 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -2 | -51 | -5 | -36 | -67 | -10 | -11 | -20 |
| EBIT | -103 | 173 | 244 | 139 | 84 | 261 | 451 | -461 | 198 | -352 | 130 | -224 |
| Net financials | -3 | 0 | 0 | 24 | 16 | 25 | 32 | 40 | 32 | 29 | 30 | 0 |
| Profit before tax | -107 | 174 | 265 | 163 | 101 | 286 | 483 | -421 | 230 | -323 | 160 | -224 |
| Tax | -26 | 31 | 84 | 26 | 44 | 69 | 108 | -90 | 53 | -69 | 36 | 2 |
| Net profit | -81 | 143 | 182 | 138 | 56 | 217 | 375 | -331 | 177 | -254 | 124 | -226 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 829 | 1.156 | 1.322 | 1.733 | 1.520 | 1.250 | 2.314 | 1.661 | 2.467 | 1.540 | 1.422 | 699 |
| Equity | 332 | 475 | 357 | 494 | 449 | 563 | 833 | 394 | 460 | 93 | 217 | -9 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 154 | 452 | 452 | 452 | 0 |
| Short-term debt | -497 | 650 | 888 | 1.162 | 993 | 681 | 1.383 | 1.106 | 1.524 | 995 | 753 | 708 |
| Total debt | -497 | 650 | 888 | 1.162 | 993 | 681 | 1.383 | 1.260 | 1.976 | 1.446 | 1.205 | 708 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Management | Management | 2007 | — | — |
JS Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2021 | |
| Individual | 50.0% | 50.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Villy Jespersen | Management | 0 companies |
| Jacob Schjern Andersen | Unofficial title | 0 companies |