| Revenue | DKK -9K | — |
| EBITDA | DKK -9K | -16% |
| Net profit | DKK 1,3M | +2581% |
| Total assets | DKK 3,4M | +133% |
| Equity | DKK 2,7M | +87% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | 0 | 0 | -6 | -5 | -9 | 0 | -7 | -7 | -7 | -7 | 0 | 0 | -9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | -3 | -3 | -6 | -3 | -9 | 30 | -7 | -7 | -7 | -7 | -6 | -7 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -3 | -3 | -6 | -3 | -9 | 30 | -7 | -7 | -7 | -7 | -6 | -7 | -9 |
| Net financials | -30 | 92 | 361 | 209 | 62 | 469 | 459 | 197 | 108 | 472 | 322 | 162 | 69 | 1.724 |
| Profit before tax | -33 | 89 | 358 | 202 | 59 | 461 | 490 | 189 | 101 | 465 | 315 | 156 | 62 | 1.715 |
| Tax | 1 | -1 | -1 | -3 | 1 | 10 | 17 | -2 | -2 | -2 | -2 | -1 | 12 | 387 |
| Net profit | -34 | 90 | 359 | 205 | 58 | 451 | 473 | 191 | 103 | 467 | 316 | 157 | 50 | 1.328 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 53 | 187 | 656 | 683 | 663 | 1.088 | 1.071 | 1.131 | 805 | 1.358 | 1.635 | 1.620 | 1.467 | 3.418 |
| Equity | 49 | 139 | 497 | 604 | 562 | 912 | 1.154 | 1.012 | 629 | 1.096 | 1.358 | 1.458 | 1.449 | 2.716 |
| Long-term debt | 0 | 41 | 147 | 74 | 30 | 113 | 128 | 0 | 0 | 97 | 75 | 39 | 0 | 350 |
| Short-term debt | 5 | 8 | 11 | 5 | 71 | 63 | -211 | 120 | 176 | 166 | 202 | 123 | 18 | 352 |
| Total debt | 5 | 49 | 159 | 79 | 101 | 176 | -83 | 120 | 176 | 262 | 277 | 161 | 18 | 702 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FF Audit | Audit | 2011 | — | — |
GM Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Feilskov | Audit | 0 companies |
| Giuliano Merolli | Founder | 0 companies |