| Revenue | DKK -86K | -38% |
| EBITDA | DKK -132K | +18% |
| Net profit | DKK -130K | +14% |
| Total assets | DKK 3,7M | -1% |
| Equity | DKK 2,5M | -5% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -108 | -1.140 | -117 | -138 | -86 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -126 | -1.174 | -122 | -162 | -132 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -126 | -1.174 | -122 | -162 | -132 |
| Net financials | -20 | -15 | -34 | -31 | -34 |
| Profit before tax | -146 | -1.188 | -156 | -193 | -166 |
| Tax | -32 | -261 | 230 | -42 | -37 |
| Net profit | -114 | -927 | -386 | -150 | -130 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.040 | 4.245 | 3.754 | 3.730 | 3.697 |
| Equity | 4.135 | 3.208 | 2.822 | 2.671 | 2.542 |
| Long-term debt | 882 | 982 | 884 | 1.050 | 1.132 |
| Short-term debt | 23 | 55 | 49 | 9 | 23 |
| Total debt | 904 | 1.037 | 933 | 1.059 | 1.155 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FS Management | Management | 2008 |
| Former (1) | ||
PR Management | Management | 2016 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2008 – 2014 | |
| Chairman | 2008 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Rudbeck | Management | 0 companies |
| Flemming Skov Nielsen | Management | 0 companies |
| Kristian Helms | Board of Directors | 0 companies |
| Flemming Vang Thusgaard Rasmussen | Chairman | 0 companies |