| Revenue | DKK -107K | -60% |
| EBITDA | DKK -177K | +52% |
| Net profit | DKK -178K | +52% |
| Total assets | DKK 46K | -54% |
| Equity | DKK -398K | -81% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -53 | -36 | — | — | — | -72 | 21 | -73 | -101 | -200 | -218 | -54 | -264 | -107 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -40 | -238 | -107 | -70 |
| EBITDA | -53 | -36 | 2.350 | -251 | 13.218 | -72 | 21 | -73 | -101 | -200 | -258 | -292 | -371 | -177 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -10 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -53 | -36 | 2.350 | -251 | 13.218 | -72 | 11 | -82 | -101 | -200 | -258 | -292 | -371 | -177 |
| Net financials | -4.859 | -165 | 2.192 | -257 | 15.489 | -930 | -775 | -182 | 34 | 79 | 19 | 8 | -2 | -1 |
| Profit before tax | -2.547 | -201 | 2.176 | -468 | 14.194 | -1.002 | -764 | -265 | -67 | -121 | -239 | -284 | -374 | -178 |
| Tax | -0 | -85 | -44 | 43 | -58 | -13 | -36 | -21 | 55 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.547 | -116 | 2.220 | -511 | 14.252 | -989 | -728 | -244 | -122 | -121 | -239 | -284 | -374 | -178 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 655 | 945 | 5.355 | 5.225 | 14.747 | 5.827 | 5.169 | 5.137 | 4.009 | 707 | 485 | 236 | 99 | 46 |
| Equity | -2.609 | -2.725 | 939 | 428 | 14.680 | 5.091 | 4.363 | 4.119 | 3.997 | 676 | 437 | 153 | -221 | -398 |
| Long-term debt | 0 | 3.368 | 3.369 | 2.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.264 | 301 | 1.048 | 2.271 | 67 | 736 | 806 | 1.017 | 12 | 31 | 47 | 82 | 320 | 445 |
| Total debt | 3.264 | 3.670 | 4.416 | 4.797 | 67 | 736 | 806 | 1.017 | 12 | 31 | 47 | 82 | 320 | 445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frela Holding ApS | Company | 100.0% | 100.0% | 2016 |
INVACTOR ApS | Company | 25.0% | 25.0% | 2013 |
FAS ApS | Company | 15.0% | 15.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Schilling Jacobsen | Management | 0 companies |
| Lars Martens Clausen | Board of Directors | 0 companies |
| Ole Juul Jørgensen | Board of Directors | 0 companies |
| Kenni Foldager | Chairman | 0 companies |
| Carl Frederik Mads Anesen Scheibel | Board of Directors | 0 companies |