| Revenue | DKK 1,8M | -22% |
| EBITDA | DKK 91K | -90% |
| Net profit | DKK -490K | -219% |
| Total assets | DKK 1,7M | -10% |
| Equity | DKK -410K | -321% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 174 | 51 | 5 | 9 | 18 | 5 | 585 | 1.423 | 1.942 | 1.369 | 2.255 | 1.759 |
| Staff expenses | -3 | -0 | -0 | -0 | -0 | -0 | -471 | -1.139 | -1.399 | -1.394 | -1.383 | -1.668 |
| EBITDA | 171 | 51 | 5 | 9 | 2 | 1 | 113 | 284 | 542 | -25 | 872 | 91 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -22 | -52 | -66 | -55 | 37 | 186 |
| EBIT | 171 | 51 | 5 | 9 | 2 | 1 | 92 | 232 | 477 | -80 | 836 | -95 |
| Net financials | 0 | -1 | -3 | -0 | -1 | -1 | -51 | -147 | -289 | -225 | -309 | -395 |
| Profit before tax | 169 | 50 | 2 | 9 | 1 | 0 | 41 | 86 | 188 | -305 | 527 | -490 |
| Tax | 42 | 13 | 1 | 2 | 0 | -0 | 11 | 21 | 45 | -0 | 116 | -0 |
| Net profit | 127 | 38 | 2 | 7 | 1 | 0 | 31 | 64 | 143 | -305 | 411 | -490 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 259 | 142 | 82 | 94 | 96 | 84 | 2.162 | 1.967 | 2.371 | 1.213 | 1.932 | 1.747 |
| Equity | 207 | 118 | 82 | 87 | 81 | 80 | 111 | 144 | 223 | -225 | 186 | -410 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 42 | 25 | 1 | 7 | 16 | 4 | 2.046 | 1.820 | 2.147 | 1.438 | 1.746 | 2.157 |
| Total debt | 52 | 25 | 1 | 7 | 16 | 4 | 2.046 | 1.820 | 2.147 | 1.438 | 1.746 | 2.157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rytmen ApS | Company | 50.0% | 50.0% | 2024 |
FSM DK HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
Elmevang Holding Invest ApS | Company | 33.3% | 33.3% | 2023 |
| Individual | 20.0% | 20.0% | 2018 | |
| Individual | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Sejer Mathiasen | Management | 0 companies |