| Revenue | DKK 19,2M | +148% |
| EBITDA | DKK 7,1M | +90% |
| Net profit | DKK 2,5M | +207% |
| Total assets | DKK 44,3M | +34% |
| Equity | DKK 11,2M | +29% |
| Employees | 73 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -3.744 | — | 557 | -7 | 791 | 278 | 394 | 880 | 2.589 | 2.631 | 7.745 | 19.180 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -147 | -39 | -26 | -1.096 | -962 | -4.025 | -12.109 |
| EBITDA | -7 | 4.322 | -9 | 16 | -4.950 | 557 | -7 | 790 | 131 | 355 | 854 | 1.492 | 1.669 | 3.720 | 7.071 |
| Depreciation & amort. | -0 | 80 | -0 | -0 | -0 | -0 | -0 | -2 | -34 | -227 | -313 | -458 | -727 | -1.437 | -1.429 |
| EBIT | -7 | 4.242 | -9 | 16 | -4.950 | 557 | -7 | 789 | 97 | 128 | 541 | 1.034 | 942 | 2.282 | 5.642 |
| Net financials | 103 | 3.951 | 19 | -3.640 | -4.280 | -342 | -2.926 | -22 | 14.288 | 3.263 | 520 | -60 | -644 | -1.235 | -1.931 |
| Profit before tax | 95 | 3.862 | 11 | -3.625 | -4.875 | 215 | -2.933 | 767 | 14.385 | 3.391 | 1.061 | 974 | 298 | 1.048 | 3.712 |
| Tax | 18 | -0 | 2 | 34 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -145 | 86 | 233 | 1.206 |
| Net profit | 77 | 3.862 | 8 | -3.658 | -4.875 | 215 | -2.933 | 767 | 14.385 | 3.391 | 1.061 | 1.119 | 212 | 815 | 2.506 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.580 | 8.830 | 4.468 | 4.150 | 80 | 3.112 | 614 | 4.067 | 17.305 | 21.909 | 31.842 | 18.313 | 23.761 | 33.023 | 44.260 |
| Equity | 382 | 4.244 | 4.252 | 594 | -4.281 | -4.066 | -6.999 | -6.232 | 8.153 | 11.544 | 12.605 | 5.555 | 7.847 | 8.662 | 11.168 |
| Long-term debt | 0 | 0 | 0 | 3.404 | 4.209 | 7.044 | 7.472 | 6.500 | 6.500 | 6.125 | 12.511 | 7.382 | 10.204 | 12.345 | 11.253 |
| Short-term debt | 4.198 | 4.587 | 216 | 152 | 152 | 134 | 141 | 3.800 | 2.653 | 4.240 | 6.726 | 4.957 | 4.618 | 10.691 | 20.413 |
| Total debt | 4.198 | 4.587 | 216 | 3.556 | 4.361 | 7.178 | 7.614 | 10.300 | 9.153 | 10.365 | 19.237 | 12.339 | 14.822 | 23.036 | 31.665 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FS 2112 Invest ApS | Company | 50.0% | 50.0% | 2023 |
| Individual | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Senger | Chief Executive Officer | 0 companies |