| Revenue | DKK 1M | +86% |
| EBITDA | DKK 611K | +433% |
| Net profit | DKK 539K | +291% |
| Total assets | DKK 1,1M | -8% |
| Equity | DKK 125K | +130% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 197 | — | — | 537 | 789 | 790 | 845 | 790 | 1.001 | 1.141 | 533 | 540 | 1.005 |
| Staff expenses | -205 | -0 | -0 | -318 | -282 | -174 | -243 | -481 | -559 | -601 | -848 | -712 | -338 |
| EBITDA | -8 | 0 | 0 | 119 | 137 | 45 | 103 | 93 | -17 | -143 | -327 | -184 | 611 |
| Depreciation & amort. | -24 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -49 | -71 | -71 | -44 |
| EBIT | -32 | 0 | 0 | 119 | 137 | 45 | 103 | 93 | -17 | -191 | -399 | -255 | 567 |
| Net financials | -8 | 0 | 0 | 0 | 2 | 3 | -77 | 5 | 20 | 51 | -20 | -28 | -27 |
| Profit before tax | -40 | 0 | 0 | 120 | 139 | 48 | 26 | 98 | 4 | -140 | -419 | -283 | 539 |
| Tax | -9 | -0 | -0 | 30 | 28 | -32 | 15 | 28 | 1 | -38 | 31 | -0 | -0 |
| Net profit | -31 | 0 | 0 | 90 | 111 | 59 | -1 | 83 | 3 | -102 | -449 | -283 | 539 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 140 | 0 | 0 | 334 | 489 | 453 | 493 | 609 | 840 | 1.090 | 1.441 | 1.231 | 1.127 |
| Equity | -62 | 0 | 0 | 165 | 276 | 335 | 334 | 417 | 420 | 318 | -132 | -414 | 125 |
| Long-term debt | 0 | 0 | 0 | 58 | 28 | 11 | 10 | 22 | 1 | 0 | 0 | 0 | 0 |
| Short-term debt | 202 | 0 | 0 | 112 | 185 | 107 | 149 | 170 | 419 | 772 | 1.572 | 1.645 | 1.002 |
| Total debt | 202 | 0 | 0 | 169 | 213 | 118 | 159 | 192 | 420 | 772 | 1.572 | 1.645 | 1.002 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KD Management | Management | 2009 | — | — |
FS Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Dam | Management | 0 companies |
| Finn Schibstad | Founder | 0 companies |