| Revenue | DKK 256K | — |
| EBITDA | DKK 256K | +896% |
| Net profit | DKK 1,5M | +75002% |
| Total assets | DKK 1,6M | +842% |
| Equity | DKK -434K | +78% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -160 | -62 | -104 | -14 | -22 | 81 | — | — | — | -318 | — | — | 256 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | 149 | 56 | 98 | 8 | -28 | 75 | -93 | 102 | 321 | -318 | -1.820 | 26 | 256 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | 149 | 56 | 98 | 8 | -28 | 75 | -93 | 102 | 321 | -318 | -1.820 | 26 | 256 |
| Net financials | -5 | -6 | -6 | -27 | -8 | -98 | -118 | -213 | 31 | 278 | -48 | -1.202 | -19 | 1.275 |
| Profit before tax | -11 | 144 | 49 | 71 | 16 | -126 | -42 | -213 | 24 | 270 | -366 | -1.820 | 7 | 1.531 |
| Tax | -3 | -4 | -3 | -7 | 16 | -23 | -27 | -26 | -22 | 85 | -21 | -0 | 9 | -0 |
| Net profit | -8 | 148 | 52 | 77 | -0 | -103 | -15 | -187 | 46 | 185 | -345 | -1.820 | -2 | 1.531 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 189 | 353 | 417 | 772 | 1.613 | 2.324 | 2.223 | 2.322 | 1.884 | 2.079 | 1.765 | 4 | 166 | 1.566 |
| Equity | 72 | 219 | 271 | 349 | 348 | 173 | 158 | -28 | 18 | 203 | -143 | -1.963 | -1.965 | -434 |
| Long-term debt | 0 | 0 | 0 | 0 | 607 | 504 | 391 | 272 | 637 | 500 | 500 | 500 | 1.965 | 435 |
| Short-term debt | 117 | 133 | 146 | 424 | 658 | 1.647 | 1.674 | 2.079 | 1.229 | 1.377 | 1.407 | 1.467 | 166 | 1.565 |
| Total debt | 117 | 133 | 146 | 424 | 1.265 | 2.151 | 2.065 | 2.351 | 1.867 | 1.877 | 1.907 | 1.967 | 2.131 | 2.000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Gaard Majlergaard | Management | 0 companies |