| Revenue | DKK 371K | -76% |
| EBITDA | DKK -48K | -106% |
| Net profit | DKK 197 | -100% |
| Total assets | DKK 3,6M | -12% |
| Equity | DKK 3,3M | +0% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 411 | 351 | 788 | 532 | 579 | 1.382 | 1.360 | 1.160 | 210 | 706 | 1.459 | 1.713 | 1.542 | 371 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -409 | -524 | 230 | 82 | 188 | 1.006 | 926 | 592 | -243 | 209 | 833 | 1.098 | 749 | -48 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -409 | -524 | 230 | 82 | 188 | 1.006 | 926 | 592 | -243 | 209 | 833 | 1.098 | 749 | -48 |
| Net financials | -137 | -117 | -124 | -115 | -130 | -83 | -34 | -15 | -8 | -8 | -5 | 16 | 73 | 48 |
| Profit before tax | -546 | -641 | 105 | -33 | 58 | 923 | 892 | 577 | -252 | 201 | 828 | 1.115 | 821 | 0 |
| Tax | -136 | -160 | 25 | -16 | 12 | 203 | 195 | 127 | -55 | 44 | 182 | 245 | 181 | 0 |
| Net profit | -410 | -482 | 81 | -17 | 46 | 720 | 697 | 450 | -196 | 157 | 645 | 870 | 641 | 0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.423 | 3.035 | 3.063 | 2.184 | 2.576 | 2.188 | 2.016 | 1.865 | 1.940 | 1.862 | 2.404 | 3.360 | 4.111 | 3.614 |
| Equity | -330 | -811 | -731 | -748 | -702 | 18 | 715 | 1.165 | 969 | 1.126 | 1.772 | 2.641 | 3.282 | 3.282 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 133 | 83 | 215 | 189 | 250 | 174 | 3 |
| Short-term debt | 3.753 | 3.847 | 3.794 | 2.923 | 3.278 | 2.170 | 1.301 | 566 | 877 | 520 | 444 | 469 | 656 | 329 |
| Total debt | 3.753 | 3.847 | 3.794 | 2.923 | 3.278 | 2.170 | 1.301 | 699 | 960 | 735 | 633 | 719 | 830 | 332 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEA WELL A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Nielsen | Management | 0 companies |
| Peter Bidstrup | Chairman | 0 companies |
| Søren Ulrik Rasmussen | Board of Directors | 0 companies |