| Revenue | DKK 316K | +0% |
| EBITDA | DKK 108K | +13% |
| Net profit | DKK 32K | +87% |
| Total assets | DKK 823K | -6% |
| Equity | DKK 115K | -53% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 91 | 602 | 1.060 | 188 | 474 | -249 | 83 | -16 | 81 | 207 | 30 | 317 | 316 |
| Staff expenses | -71 | -268 | -362 | -213 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -222 | -208 |
| EBITDA | 21 | 236 | 551 | -25 | 474 | -249 | 83 | -16 | 81 | 207 | 30 | 96 | 108 |
| Depreciation & amort. | -0 | -0 | -51 | -38 | -48 | -48 | -48 | -48 | -48 | -48 | -21 | -21 | -21 |
| EBIT | 21 | 236 | 500 | -64 | 427 | -296 | 36 | -63 | 33 | 159 | 9 | 74 | 87 |
| Net financials | -0 | -1 | -2 | -8 | -1 | -13 | -33 | -33 | -29 | -25 | -42 | -57 | -55 |
| Profit before tax | 21 | 235 | 498 | -72 | 426 | -309 | 3 | -96 | 4 | 134 | -33 | 17 | 32 |
| Tax | 5 | 52 | 118 | -14 | 94 | -57 | -0 | -5 | 1 | 30 | -4 | -0 | -0 |
| Net profit | 16 | 183 | 380 | -58 | 332 | -252 | 3 | -91 | 3 | 104 | -28 | 17 | 32 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 107 | 426 | 769 | 717 | 977 | 1.121 | 1.098 | 1.067 | 1.041 | 995 | 939 | 872 | 823 |
| Equity | 96 | 279 | 559 | 501 | 833 | 475 | 477 | 387 | 390 | 494 | 348 | 243 | 115 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11 | 101 | 164 | 183 | 88 | 646 | 621 | 680 | 651 | 497 | 591 | 629 | 708 |
| Total debt | 11 | 101 | 164 | 183 | 88 | 646 | 621 | 680 | 651 | 497 | 591 | 629 | 708 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Falkenborg Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Skaarup Hansen | Chief Executive Officer | 0 companies |
| Susanne Solskov Jensen | Board of Directors | 0 companies |
| Rene Rask Bruun | Chairman | 0 companies |