| Revenue | DKK 6,2M | +28% |
| EBITDA | DKK 2,6M | +51% |
| Net profit | DKK 1,9M | +71% |
| Total assets | DKK 8,6M | +24% |
| Equity | DKK 4,4M | +64% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 935 | 313 | 104 | -26 | 8 | 868 | 1.500 | 2.332 | 2.140 | 3.685 | 4.871 | 6.241 |
| Staff expenses | -292 | -285 | -155 | -16 | -12 | -173 | -947 | -1.997 | -1.683 | -2.264 | -3.113 | -3.591 |
| EBITDA | -292 | 29 | -62 | -52 | -4 | 694 | 553 | 335 | 457 | 1.421 | 1.758 | 2.650 |
| Depreciation & amort. | 8 | -10 | -5 | -0 | -0 | -0 | -11 | -30 | -37 | -35 | -13 | -11 |
| EBIT | -300 | 18 | -67 | -52 | -4 | 694 | 541 | 305 | 420 | 1.386 | 1.745 | 2.639 |
| Net financials | -6 | -13 | -17 | -9 | -0 | -3 | -36 | -71 | -217 | -326 | -345 | -247 |
| Profit before tax | -306 | 138 | -47 | -61 | -4 | 691 | 506 | 235 | 203 | 1.061 | 1.400 | 2.392 |
| Tax | -0 | 66 | 18 | -13 | -1 | 153 | 113 | 52 | 46 | 235 | 315 | 538 |
| Net profit | -306 | 71 | -66 | -48 | -3 | 539 | 393 | 183 | 157 | 826 | 1.085 | 1.854 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 295 | 491 | 455 | 229 | 192 | 947 | 2.221 | 3.290 | 3.460 | 5.769 | 6.954 | 8.605 |
| Equity | -226 | -155 | -221 | -269 | -272 | 267 | 473 | 606 | 763 | 1.589 | 2.674 | 4.383 |
| Long-term debt | 274 | 0 | 0 | 0 | 0 | 85 | 111 | 45 | 48 | 251 | 336 | 661 |
| Short-term debt | 247 | 645 | 676 | 498 | 464 | 595 | 1.635 | 2.629 | 2.638 | 3.921 | 3.934 | 3.561 |
| Total debt | 521 | 645 | 676 | 498 | 464 | 680 | 1.746 | 2.673 | 2.686 | 4.172 | 4.270 | 4.222 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FC Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
SC Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THESTIG ApS | Company | 50.0% | 50.0% | 2014 |
LKWH Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Individual | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Christoffersen | Chief Executive Officer | 0 companies |
| Stig Christensen | Management | 0 companies |