| Revenue | DKK -33K | -267% |
| EBITDA | DKK -1,1M | +38% |
| Net profit | DKK -2,4M | +9% |
| Total assets | DKK 3,1M | -34% |
| Equity | DKK 503K | -83% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -197 | 90 | -86 | -94 | -122 | -231 | -37 | -28 | -16 | 9 | 20 | -33 |
| Staff expenses | -0 | -0 | -0 | -75 | -115 | -103 | -4 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 303 | 90 | 3.095 | 497 | 977 | -334 | -41 | -28 | -16 | -311 | -1.748 | -1.079 |
| Depreciation & amort. | -0 | -0 | -3 | -4 | -0 | -0 | -0 | -0 | -4 | -7 | -0 | -0 |
| EBIT | 303 | 90 | 3.092 | 494 | 977 | -334 | -41 | -28 | -21 | -318 | -1.748 | -1.079 |
| Net financials | -236 | -24 | 707 | 124 | -1.194 | 82 | 2.459 | 797 | -247 | 971 | -923 | -1.391 |
| Profit before tax | 67 | 66 | 3.798 | 618 | -217 | -267 | 2.414 | 765 | -268 | 653 | -2.671 | -2.471 |
| Tax | 40 | 16 | 838 | 138 | -0 | -0 | 430 | 168 | -59 | 231 | -12 | -50 |
| Net profit | 28 | 50 | 2.961 | 480 | -217 | -267 | 1.984 | 597 | -209 | 422 | -2.659 | -2.421 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.976 | 6.930 | 12.783 | 4.742 | 14.562 | 5.509 | 7.384 | 6.622 | 7.362 | 6.791 | 4.669 | 3.090 |
| Equity | 528 | 578 | 3.538 | 4.019 | 3.802 | 3.535 | 4.874 | 5.369 | 5.160 | 5.583 | 2.924 | 503 |
| Long-term debt | 6.066 | 0 | 0 | 0 | -45 | -102 | 0 | 0 | -1 | 116 | 0 | 0 |
| Short-term debt | 343 | 6.297 | 9.243 | 723 | 10.760 | 1.974 | 2.510 | 1.253 | 2.202 | 1.092 | 1.746 | 2.587 |
| Total debt | 6.408 | 6.297 | 9.243 | 723 | 10.760 | 1.974 | 2.510 | 1.253 | 2.202 | 1.209 | 1.746 | 2.587 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2013 | — | — |
FG Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANS TRUELSEN HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Ardal Simonsen | Management | 0 companies |
| Frans Grønholdt Truelsen | Chief Executive Officer | 0 companies |