| Revenue | DKK 3,2M | +62% |
| EBITDA | DKK 1,7M | +102% |
| Net profit | DKK 1,1M | +235% |
| Total assets | DKK 11,8M | +24% |
| Equity | DKK 6M | +18% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.010 | 437 | 240 | 302 | 904 | 519 | 2.000 | 3.443 | 12.199 | 1.790 | 1.063 | 1.993 | 3.222 |
| Staff expenses | -604 | -480 | -376 | -292 | -346 | -389 | -470 | -1.343 | -2.171 | -1.640 | -786 | -1.148 | -1.519 |
| EBITDA | 406 | -43 | -137 | 10 | 558 | 129 | 1.530 | 2.100 | 10.028 | 150 | 277 | 845 | 1.703 |
| Depreciation & amort. | -50 | 46 | -46 | -46 | -41 | -2 | -0 | -7 | -27 | -27 | -55 | -55 | -68 |
| EBIT | 356 | -89 | -183 | -36 | 516 | 128 | 1.530 | 2.093 | 10.001 | 123 | 222 | 790 | 1.635 |
| Net financials | -52 | -76 | -48 | -45 | -27 | -77 | -80 | -124 | 6 | -22 | -435 | -328 | -239 |
| Profit before tax | 304 | -166 | -231 | -81 | 490 | 51 | 1.450 | 1.969 | 10.007 | 101 | -213 | 462 | 1.396 |
| Tax | 77 | -71 | -48 | -16 | 114 | 18 | 319 | 437 | 2.207 | 34 | -46 | 138 | 311 |
| Net profit | 228 | -95 | -183 | -65 | 375 | 33 | 1.131 | 1.532 | 7.799 | 66 | -168 | 324 | 1.085 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 881 | 871 | 966 | 1.135 | 1.356 | 1.996 | 3.816 | 6.563 | 22.848 | 9.300 | 9.060 | 9.531 | 11.801 |
| Equity | 308 | 213 | 30 | -36 | 340 | 373 | 1.504 | 2.536 | 9.335 | 5.069 | 4.901 | 5.073 | 5.989 |
| Long-term debt | 207 | 180 | 229 | 174 | 102 | 54 | 91 | 0 | 0 | 947 | 747 | 2.230 | 1.860 |
| Short-term debt | 366 | 479 | 707 | 997 | 915 | 1.569 | 2.221 | 4.024 | 13.509 | 3.282 | 3.412 | 2.228 | 3.952 |
| Total debt | 574 | 659 | 936 | 1.171 | 1.017 | 1.623 | 2.312 | 4.024 | 13.509 | 4.229 | 4.159 | 4.458 | 5.812 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AS Management | Management | 2019 | — | — |
KS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frederik Giese Holding ApS | Company | 33.3% | 33.3% | 2019 |
Alexander Giese Holding ApS | Company | 33.3% | 33.3% | 2019 |
Samson Equity ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Samson Førster Giese | Chief Executive Officer | 0 companies |
| Alexander Samson Førster Giese | Management | 0 companies |
| Kenneth Samson Førster Giese | Management | 0 companies |