| Revenue | DKK -224K | +104% |
| EBITDA | DKK -224K | -104% |
| Net profit | DKK -238K | -110% |
| Total assets | DKK 190K | -56% |
| Equity | DKK -25K | -112% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 979 | 1.421 | 1.294 | 1.290 | 642 | 508 | 664 | 518 | 654 | 962 | -116 | -109 | -110 | -224 |
| Staff expenses | -774 | -996 | -1.053 | -1.010 | -331 | -306 | -383 | -343 | -376 | -564 | -0 | -0 | -0 | -0 |
| EBITDA | 205 | 416 | 241 | 280 | 310 | 202 | 281 | 174 | 279 | 398 | -116 | -109 | -110 | -224 |
| Depreciation & amort. | 208 | -179 | -220 | -200 | -270 | -195 | -243 | -243 | -231 | -196 | -163 | -2 | -0 | -0 |
| EBIT | -2 | 237 | 20 | 80 | 41 | 7 | 38 | -69 | 47 | 203 | -279 | -111 | -110 | -224 |
| Net financials | -16 | -7 | -13 | -14 | -18 | -12 | -12 | -6 | -5 | -5 | -4 | -1 | 1 | -0 |
| Profit before tax | -9 | 230 | 8 | 66 | 23 | -5 | 26 | -75 | 43 | 198 | -283 | -112 | -109 | -224 |
| Tax | 4 | 61 | 2 | 15 | 5 | -0 | 6 | -16 | 9 | 43 | -4 | 6 | 5 | 14 |
| Net profit | -14 | 169 | 5 | 51 | 18 | -4 | 20 | -58 | 33 | 154 | -279 | -118 | -114 | -238 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 534 | 569 | 979 | 1.051 | 2.343 | 1.508 | 1.165 | 1.065 | 858 | 1.135 | 510 | 451 | 431 | 190 |
| Equity | 157 | 326 | 331 | 382 | 580 | 575 | 595 | 537 | 570 | 724 | 445 | 327 | 213 | -25 |
| Long-term debt | 43 | 86 | 243 | 143 | 160 | 169 | 106 | 76 | 0 | 44 | 46 | 0 | 0 | 0 |
| Short-term debt | 334 | 157 | 405 | 527 | 1.604 | 764 | 464 | 452 | 288 | 366 | 19 | 124 | 217 | 215 |
| Total debt | 377 | 244 | 648 | 670 | 1.763 | 933 | 570 | 529 | 288 | 411 | 65 | 124 | 217 | 215 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 2011 | — | — |
LS Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FINN NIELSEN ApS | Company | 20.0% | 20.0% | 2015 |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Nielsen | Management | 0 companies |
| Leif Steenberg Larsen | Founder | 0 companies |