| Revenue | DKK 3,3M | +19% |
| EBITDA | DKK -664K | -156% |
| Net profit | DKK -902K | -179% |
| Total assets | DKK 5,3M | +7% |
| Equity | DKK 275K | -77% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.519 | 3.792 | 3.366 | 3.494 | 3.049 | 3.691 | 1.091 | 2.787 | 3.305 |
| Staff expenses | -117 | -1.091 | -2.012 | -2.003 | -1.439 | -1.871 | -1.902 | -1.602 | -3.970 |
| EBITDA | 454 | 1.050 | 1.354 | 1.491 | 1.610 | 1.820 | -811 | 1.185 | -664 |
| Depreciation & amort. | -0 | -1 | -12 | -15 | -60 | -121 | -220 | -143 | -331 |
| EBIT | 454 | 1.049 | 1.341 | 1.476 | 1.550 | 1.699 | -1.031 | 1.041 | -995 |
| Net financials | -357 | -807 | -1.116 | -1.535 | -1.256 | -1.431 | -46 | 173 | -144 |
| Profit before tax | 97 | 242 | 225 | -59 | 294 | 269 | -1.077 | 1.215 | -1.140 |
| Tax | 25 | 60 | 63 | 24 | 89 | 100 | -0 | 68 | -237 |
| Net profit | 72 | 182 | 163 | -83 | 205 | 169 | -1.077 | 1.147 | -902 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 427 | 1.017 | 1.685 | 1.763 | 2.415 | 2.629 | 3.250 | 4.935 | 5.283 |
| Equity | 197 | 380 | 542 | 459 | 664 | 833 | -244 | 1.178 | 275 |
| Long-term debt | 0 | 0 | 55 | 23 | 66 | 157 | 114 | 34 | 0 |
| Short-term debt | 229 | 638 | 1.088 | 1.279 | 1.681 | 1.633 | 3.375 | 3.718 | 5.002 |
| Total debt | 229 | 638 | 1.142 | 1.302 | 1.747 | 1.790 | 3.489 | 3.752 | 5.002 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Floracel Jawom Rasmussen | Management | 0 companies |
| Lars Poulsen | Chairman | 0 companies |
| Glenn Overgaard Rasmussen | Chairman | 0 companies |