| Revenue | DKK 106K | -79% |
| EBITDA | DKK 606K | +19% |
| Net profit | DKK -21K | -107% |
| Total assets | DKK 11,3M | -4% |
| Equity | DKK 5,4M | +0% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 728 | 1.633 | 269 | 510 | 106 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 728 | 1.633 | 269 | 510 | 606 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 728 | 1.633 | 269 | 510 | 606 |
| Net financials | -148 | -140 | -131 | -137 | -632 |
| Profit before tax | 580 | 1.493 | 138 | 374 | -27 |
| Tax | 130 | 325 | 30 | 82 | -6 |
| Net profit | 450 | 1.168 | 108 | 291 | -21 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 10.847 | 11.688 | 11.706 | 11.721 | 11.269 |
| Equity | 4.266 | 4.984 | 5.092 | 5.383 | 5.362 |
| Long-term debt | 4.924 | 4.365 | 4.036 | 3.754 | 3.519 |
| Short-term debt | 636 | 1.044 | 1.320 | 1.301 | 1.190 |
| Total debt | 5.559 | 5.408 | 5.356 | 5.055 | 4.709 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FS Management | Management | 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2013 | |
| Board of Directors | 2018 | |
| Former (2) | ||
| Chairman | 2013 – 2018 | |
| Board of Directors | 2013 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2018 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Schantz | Management | 0 companies |
| Jørgen Jensen | Chairman | 0 companies |
| Malene Fjord Schantz | Board of Directors | 0 companies |
| Karsten Rølle Poulsen | Board of Directors | 0 companies |
| Anette Tingberg Schantz | Board of Directors | 0 companies |