| Revenue | DKK 2,5M | +7% |
| EBITDA | DKK -319K | +22% |
| Net profit | DKK -287K | +3% |
| Total assets | DKK 7,2M | -13% |
| Equity | DKK -535K | -116% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 694 | 1.241 | 1.299 | 1.865 | 2.177 | 2.658 | 3.480 | 2.940 | 4.000 | 531 | 2.238 | 2.339 | 2.492 |
| Staff expenses | -864 | -1.085 | -1.138 | -1.646 | -1.972 | -2.366 | -2.876 | -3.097 | -2.612 | -1.743 | -2.134 | -2.728 | -2.811 |
| EBITDA | -170 | 156 | 161 | 219 | 205 | 293 | 604 | -157 | 77 | -1.212 | 104 | -407 | -319 |
| Depreciation & amort. | -25 | -23 | -0 | -0 | -0 | -20 | -351 | -20 | -20 | -20 | -0 | -0 | -0 |
| EBIT | -195 | 133 | 161 | 219 | 205 | 272 | 253 | -177 | 56 | -1.232 | 104 | -407 | -319 |
| Net financials | 5 | -5 | -1 | -18 | -23 | -25 | -34 | -14 | -20 | -38 | -52 | 27 | 20 |
| Profit before tax | -190 | 128 | 160 | 201 | 182 | 247 | 218 | -191 | 36 | -1.270 | 52 | -380 | -299 |
| Tax | -47 | 32 | 40 | 48 | 40 | 55 | 48 | -42 | 8 | -279 | 12 | -83 | -12 |
| Net profit | -143 | 96 | 120 | 153 | 142 | 193 | 170 | -149 | 28 | -990 | 41 | -297 | -287 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.456 | 3.300 | 4.853 | 5.710 | 10.636 | 13.621 | 11.939 | 10.174 | 5.632 | 8.800 | 8.649 | 8.324 | 7.222 |
| Equity | 246 | 342 | 462 | 615 | 757 | 950 | 1.120 | 971 | 999 | 9 | 49 | -248 | -535 |
| Long-term debt | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 2.083 | 1.842 | 1.999 | 1.717 | 1.134 |
| Short-term debt | 2.060 | 2.808 | 4.241 | 4.945 | 9.709 | 12.487 | 10.669 | 9.053 | 2.550 | 6.949 | 6.601 | 6.856 | 6.623 |
| Total debt | 2.210 | 2.958 | 4.391 | 5.095 | 9.859 | 12.637 | 10.819 | 9.203 | 4.633 | 8.792 | 8.600 | 8.572 | 7.757 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FC DEVELOPMENT A/S | Company | 50.0% | 50.0% | 2008 |
| Individual | 33.3% | 33.3% | 2024 | |
LIMSCHOU INVEST ApS | Company | 15.0% | 15.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|