| Revenue | DKK -13K | +14% |
| EBITDA | DKK -13K | -14% |
| Net profit | DKK -314K | -635% |
| Total assets | DKK 6 | -100% |
| Equity | DKK -138K | -178% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 362 | 488 | -568 | -608 | -56 | -1.071 | -36 | -12 | -17 | -20 | -20 | -11 | -13 |
| Staff expenses | -0 | -0 | -57 | -157 | -157 | -4 | -112 | -112 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 362 | 488 | -625 | -764 | -212 | -1.075 | -2.608 | 37 | -81 | -150 | -20 | -11 | -13 |
| Depreciation & amort. | -0 | -0 | -93 | -164 | -0 | -5 | -0 | -0 | -0 | -79 | -0 | -0 | -300 |
| EBIT | 362 | 488 | -718 | -929 | -212 | -1.080 | -2.608 | 37 | -81 | -229 | -20 | -11 | -313 |
| Net financials | 2.278 | 1.041 | 689 | -2.577 | -3.769 | 65 | 2.456 | 93 | -746 | 249 | -263 | -32 | -2 |
| Profit before tax | 2.639 | 1.529 | -29 | -3.506 | -3.981 | -1.016 | -152 | 130 | -827 | 20 | -283 | -43 | -314 |
| Tax | 660 | 390 | -5 | 22 | -0 | -0 | -0 | -5 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.980 | 1.139 | -24 | -3.528 | -3.981 | -1.016 | -152 | 135 | -827 | 20 | -283 | -43 | -314 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.114 | 12.527 | 11.954 | 6.565 | 2.719 | 1.468 | 1.453 | 1.449 | 629 | 628 | 331 | 301 | 0 |
| Equity | 20.740 | 11.879 | 10.854 | 6.324 | 2.343 | 1.327 | 1.175 | 1.310 | 483 | 503 | 219 | 176 | -138 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.374 | 648 | 1.100 | 242 | 376 | 141 | 278 | 140 | 146 | 126 | 112 | 124 | 138 |
| Total debt | 2.374 | 648 | 1.100 | 242 | 376 | 141 | 278 | 140 | 146 | 126 | 112 | 124 | 138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Grønbæk Madsen | Management | 0 companies |