| Revenue | DKK -59K | -79% |
| EBITDA | DKK -59K | +79% |
| Net profit | DKK -31K | +87% |
| Total assets | DKK 1,4M | -2% |
| Equity | DKK 1,4M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 77 | -20 | 0 | 108 | 89 | 1.286 | 1.252 | 1.058 | -25 | -8 | -277 | -59 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -408 | -635 | -707 | -0 | -0 | -0 | -0 |
| EBITDA | 22 | 96 | -20 | 46 | 108 | 89 | 878 | 600 | 352 | -25 | -8 | -277 | -59 |
| Depreciation & amort. | 38 | 38 | 38 | -38 | -1 | -19 | -19 | -19 | -19 | -0 | -0 | -0 | -0 |
| EBIT | -16 | 58 | -58 | 7 | 107 | 70 | 859 | 581 | 333 | -25 | -8 | -277 | -59 |
| Net financials | 6 | 5 | 6 | 2 | 0 | 0 | 0 | -0 | -1 | -1 | 32 | 31 | 28 |
| Profit before tax | -48 | 24 | -52 | 46 | 107 | 70 | 859 | 581 | 332 | -26 | 24 | -246 | -31 |
| Tax | -12 | 17 | -13 | 10 | 32 | 9 | 194 | 134 | 73 | -6 | 5 | -0 | -0 |
| Net profit | -36 | 7 | -39 | -5 | 75 | 61 | 665 | 447 | 258 | -21 | 19 | -246 | -31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 794 | 1.536 | 1.865 | 906 | 776 | 2.769 | 3.420 | 6.224 | 1.779 | 1.734 | 1.695 | 1.446 | 1.415 |
| Equity | 130 | 130 | 182 | 177 | 252 | 313 | 978 | 1.425 | 1.684 | 1.663 | 1.682 | 1.436 | 1.405 |
| Long-term debt | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 580 | 1.314 | 1.683 | 722 | 524 | 2.455 | 2.441 | 4.798 | 95 | 71 | 14 | 10 | 10 |
| Total debt | 0 | 1.314 | 1.683 | 729 | 524 | 2.455 | 2.441 | 4.798 | 95 | 71 | 14 | 10 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Management | Management | 2008 | — | — |
LE Management | Management | 2020 | — | — |
PC Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Faro underwriters ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Thorstein Rexen | Management | 0 companies |
| Leif Erik Christensen | Management | 0 companies |
| Per Clausen | Chief Executive Officer | 0 companies |