| Revenue | DKK -206K | +457% |
| EBITDA | DKK -206K | -457% |
| Net profit | DKK 134,3M | +388% |
| Total assets | DKK 181,3M | +201% |
| Equity | DKK 178,6M | +251% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -75 | -20 | -110 | -13 | 0 | -22 | 1.279 | 938 | -49 | -21 | -31 | -47 | -37 | -206 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -75 | -20 | -110 | -13 | 0 | -22 | 1.279 | 938 | -49 | -21 | -31 | -47 | -37 | -206 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -75 | -20 | -110 | -13 | 0 | -22 | 1.279 | 938 | -49 | -21 | -31 | -47 | -37 | -206 |
| Net financials | 849 | 616 | 75 | -1.138 | 546 | 1.068 | 1.069 | 2.497 | 4.740 | 8.117 | 13.155 | 17.500 | 28.133 | 134.796 |
| Profit before tax | 774 | 596 | -35 | -1.151 | 546 | 1.046 | 2.348 | 3.435 | 4.691 | 8.096 | 13.124 | 17.454 | 28.096 | 134.590 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 226 | 176 | -163 | -36 | -78 | 193 | 584 | 328 |
| Net profit | 774 | 596 | -35 | -1.151 | 546 | 1.046 | 2.122 | 3.259 | 4.855 | 8.132 | 13.202 | 17.261 | 27.512 | 134.263 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.541 | 2.005 | 1.812 | 516 | 1.061 | 2.107 | 8.811 | 11.321 | 15.163 | 20.171 | 33.929 | 51.608 | 60.182 | 181.254 |
| Equity | 1.511 | 1.812 | 1.778 | 482 | 1.027 | 2.073 | 4.195 | 7.454 | 12.309 | 17.441 | 30.243 | 46.504 | 50.839 | 178.623 |
| Long-term debt | 0 | 114 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 30 | 193 | 34 | 34 | 34 | 34 | 4.615 | 3.866 | 2.854 | 2.730 | 3.686 | 5.104 | 9.343 | 2.630 |
| Total debt | 30 | 193 | 34 | 34 | 34 | 34 | 4.615 | 3.866 | 2.854 | 2.730 | 3.686 | 5.104 | 9.343 | 2.630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Management | Management | 2010 | — | — |
JR Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2024 | |
| Individual | 33.3% | 0.0% | 2024 | |
| Individual | 33.3% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Duckert | Management | 0 companies |
| Jan Repholtz Behrens | Management | 0 companies |