| Revenue | DKK 1M | -21% |
| EBITDA | DKK 51K | +11% |
| Net profit | DKK 31K | +82% |
| Total assets | DKK 1,1M | -28% |
| Equity | DKK 510K | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 611 | 1.593 | 2.136 | 1.951 | 1.297 | 1.806 | 1.668 | 1.328 | 1.138 | 1.877 | 1.762 | 1.295 | 1.297 | 1.021 |
| Staff expenses | -597 | -1.403 | -1.587 | -1.635 | -1.200 | -1.186 | -1.051 | -1.077 | -1.095 | -1.312 | -1.310 | -1.081 | -1.252 | -970 |
| EBITDA | 14 | 190 | 549 | 315 | 97 | 620 | 617 | 251 | 42 | 565 | 452 | 214 | 46 | 51 |
| Depreciation & amort. | -29 | -50 | -51 | 22 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | 140 | 498 | 293 | 96 | 620 | 617 | 251 | 42 | 565 | 452 | 214 | 46 | 51 |
| Net financials | 0 | 0 | 1 | 0 | -0 | -11 | -3 | -9 | -1 | -5 | -10 | -3 | -13 | -11 |
| Profit before tax | -18 | 140 | 499 | 293 | 96 | 609 | 614 | 242 | 42 | 559 | 442 | 210 | 33 | 40 |
| Tax | 12 | 48 | 136 | 85 | 31 | 141 | 142 | 58 | 14 | 126 | 102 | 55 | 16 | 9 |
| Net profit | -30 | 92 | 363 | 209 | 65 | 468 | 472 | 183 | 28 | 434 | 340 | 155 | 17 | 31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 833 | 1.700 | 2.343 | 1.952 | 2.068 | 2.883 | 2.926 | 2.652 | 1.565 | 2.030 | 2.547 | 2.247 | 1.500 | 1.076 |
| Equity | 53 | 145 | 508 | 517 | 381 | 849 | 821 | 504 | 532 | 966 | 1.306 | 961 | 478 | 510 |
| Long-term debt | 0 | 42 | 148 | 90 | 31 | 141 | 142 | 58 | 14 | 140 | 102 | 55 | 71 | 9 |
| Short-term debt | 769 | 1.495 | 1.682 | 1.345 | 1.656 | 1.893 | 1.963 | 2.090 | 1.019 | 925 | 1.139 | 1.230 | 950 | 557 |
| Total debt | 769 | 1.537 | 1.830 | 1.435 | 1.687 | 2.034 | 2.105 | 2.148 | 1.033 | 1.064 | 1.241 | 1.285 | 1.021 | 566 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FF Audit | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Feilskov | Audit | 0 companies |