| Revenue | DKK 457K | +18% |
| EBITDA | DKK 288K | +103% |
| Net profit | DKK 208K | +57% |
| Total assets | DKK 453K | +101% |
| Equity | DKK 315K | +196% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | -14 | 196 | 38 | 59 | 331 | 443 | 378 | 473 | 375 | 387 | 457 |
| Staff expenses | -0 | -0 | -0 | -60 | -154 | -67 | -149 | -293 | -399 | -541 | -339 | -245 | -169 |
| EBITDA | 0 | 0 | -14 | 136 | -116 | -8 | 182 | 149 | -9 | -68 | 36 | 142 | 288 |
| Depreciation & amort. | -0 | -0 | -19 | -38 | -43 | -43 | -46 | -51 | 6 | -8 | -8 | -8 | -4 |
| EBIT | 0 | 0 | -33 | 98 | -158 | -50 | 136 | 99 | -15 | -76 | 27 | 134 | 285 |
| Net financials | 0 | 0 | -0 | -4 | -1 | -4 | -5 | -4 | -9 | -2 | -2 | -2 | -1 |
| Profit before tax | 0 | 0 | -33 | 93 | -160 | -54 | 131 | 95 | -24 | -78 | 25 | 132 | 284 |
| Tax | -0 | -0 | -0 | 15 | -2 | -0 | -0 | -0 | -0 | 3 | -0 | -0 | 75 |
| Net profit | 0 | 0 | -33 | 78 | -158 | -54 | 131 | 95 | -24 | -81 | 25 | 132 | 208 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 125 | 80 | 126 | 203 | 191 | 154 | 126 | 166 | 254 | 264 | 210 | 225 | 453 |
| Equity | 125 | 80 | 47 | 125 | -33 | -87 | 44 | 54 | 30 | -51 | -26 | 106 | 315 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 79 | 78 | 224 | 241 | 82 | 111 | 224 | 315 | 236 | 119 | 138 |
| Total debt | 0 | 0 | 79 | 78 | 224 | 241 | 82 | 111 | 224 | 315 | 236 | 119 | 138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Kay Olsen | Management | 0 companies |