| Revenue | DKK -5K | -85% |
| EBITDA | DKK -5K | +85% |
| Net profit | DKK -10K | -135% |
| Total assets | DKK 549K | -88% |
| Equity | DKK 98K | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -747 | 193 | 172 | 252 | -30 | — | — | -32 | -5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -747 | 193 | 172 | 252 | -30 | 4.344 | 706 | -32 | -5 |
| Depreciation & amort. | -16 | -31 | -32 | -42 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -762 | 162 | 140 | 210 | -30 | 4.344 | 706 | -32 | -5 |
| Net financials | -351 | -587 | 1.698 | 4.000 | 3.009 | 4.347 | 16.395 | 71 | -8 |
| Profit before tax | -1.114 | -425 | 1.838 | 4.210 | 2.979 | 4.336 | 16.386 | 38 | -13 |
| Tax | 17 | 35 | 21 | 46 | -7 | -4 | -3 | 10 | -3 |
| Net profit | -1.130 | -460 | 1.817 | 4.164 | 2.986 | 4.340 | 16.389 | 29 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.358 | 4.742 | 6.144 | 9.231 | 9.647 | 8.066 | 21.832 | 4.570 | 549 |
| Equity | -1.050 | 109 | 1.509 | 4.438 | 3.260 | 4.420 | 16.469 | 109 | 98 |
| Long-term debt | 1.338 | 1.268 | 1.294 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.070 | 3.366 | 3.341 | 4.793 | 6.386 | 3.646 | 5.363 | 4.462 | 451 |
| Total debt | 4.408 | 4.634 | 4.635 | 4.793 | 6.386 | 3.646 | 5.363 | 4.462 | 451 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gregers Invest ApS | Company | 100.0% | 100.0% | 2019 |
AB Holding 3600 ApS | Company | 10.0% | 10.0% | 2015 |
Lygum Holding ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Schlott | Chief Executive Officer | 0 companies |
| Bahadir Demirhan | Deputy Chairman | 0 companies |
| Kenneth Gregers Petersen | Chairman | 0 companies |