| Revenue | DKK 2,2M | -14% |
| EBITDA | DKK -74K | -145% |
| Net profit | DKK -249K | -471% |
| Total assets | DKK 7,2M | +21% |
| Equity | DKK 3,4M | +8% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 533 | 1.010 | 652 | 714 | 908 | 1.534 | 1.935 | 2.275 | 2.590 | 689 | 2.807 | 2.665 | 2.490 | 2.151 |
| Staff expenses | -684 | -613 | -694 | -639 | -780 | -1.065 | -1.212 | -1.540 | -1.800 | -711 | -1.534 | -2.115 | -2.313 | -2.226 |
| EBITDA | -151 | 397 | -42 | 75 | 128 | 468 | 723 | 735 | 789 | -22 | 1.274 | 550 | 163 | -74 |
| Depreciation & amort. | -78 | -54 | -43 | -23 | -13 | -21 | -198 | -211 | -210 | -204 | -93 | -29 | -18 | -61 |
| EBIT | -229 | 343 | -85 | 52 | 115 | 448 | 525 | 524 | 579 | -226 | 1.181 | 522 | 146 | -135 |
| Net financials | -18 | -12 | -125 | -357 | -183 | -23 | -64 | -49 | -45 | -4 | -23 | -28 | -53 | -134 |
| Profit before tax | -247 | 327 | -210 | -305 | -68 | 424 | 460 | 476 | 534 | -230 | 1.158 | 494 | 93 | -269 |
| Tax | -42 | 97 | -13 | 0 | -94 | 140 | 112 | 142 | 79 | -20 | 258 | 106 | 26 | -20 |
| Net profit | -205 | 230 | -197 | -305 | 26 | 284 | 348 | 333 | 456 | -209 | 900 | 388 | 67 | -249 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.522 | 2.003 | 1.607 | 1.421 | 1.516 | 1.909 | 2.917 | 4.083 | 4.116 | 4.893 | 4.761 | 5.357 | 5.947 | 7.199 |
| Equity | 575 | 805 | 608 | 304 | 330 | 613 | 1.194 | 1.528 | 1.983 | 1.774 | 2.674 | 3.062 | 3.129 | 3.380 |
| Long-term debt | 0 | 56 | 0 | 0 | 0 | 74 | 447 | 307 | 292 | 113 | 246 | 106 | 26 | 0 |
| Short-term debt | 948 | 1.142 | 999 | 873 | 1.186 | 1.222 | 1.276 | 2.248 | 1.840 | 3.006 | 1.841 | 2.189 | 2.793 | 3.819 |
| Total debt | 948 | 1.198 | 999 | 873 | 1.186 | 1.296 | 1.723 | 2.555 | 2.132 | 3.119 | 2.087 | 2.295 | 2.819 | 3.819 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STEEP & DEEP HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
MINDUSTRY ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Kruse Petersen | Management | 0 companies |