| Revenue | DKK 703K | -21% |
| EBITDA | DKK -237K | -217% |
| Net profit | DKK 12,7M | +70% |
| Total assets | DKK 138,2M | +46% |
| Equity | DKK 103,5M | +69% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -6 | -6 | -60 | 498 | -42 | -133 | -527 | 888 | 703 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -691 | -680 | -686 | -940 |
| EBITDA | 0 | 0 | -8 | -6 | -6 | -60 | 498 | -147 | -823 | -1.207 | 202 | -237 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -42 | -51 | -125 | -139 | -163 | -249 |
| EBIT | 0 | 0 | -8 | -6 | -6 | -60 | 456 | -198 | -948 | -1.346 | 39 | -486 |
| Net financials | 39.657 | -849 | -250 | 922 | 2.316 | 71 | 38 | 552 | 25.314 | 4.449 | 7.458 | 13.224 |
| Profit before tax | 39.657 | -849 | -258 | 916 | 2.310 | 10 | 493 | 354 | 24.365 | 3.102 | 7.497 | 12.739 |
| Tax | -0 | -0 | -0 | -0 | 2 | -15 | 100 | -50 | 50 | -0 | -0 | -0 |
| Net profit | 39.657 | -849 | -258 | 916 | 2.308 | 26 | 394 | 404 | 24.315 | 3.102 | 7.497 | 12.739 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.025 | 39.176 | 28.292 | 30.263 | 41.822 | 31.651 | 33.141 | 33.535 | 64.141 | 65.977 | 94.889 | 138.243 |
| Equity | 40.025 | 39.176 | 28.283 | 29.200 | 31.508 | 26.010 | 26.404 | 26.808 | 51.123 | 53.825 | 61.263 | 103.481 |
| Long-term debt | 0 | 0 | 0 | 1.000 | 10.209 | 5.526 | 6.577 | 5.582 | 9.266 | 9.437 | 30.350 | 31.581 |
| Short-term debt | 0 | 0 | 8 | 64 | 105 | 115 | 160 | 1.145 | 3.752 | 2.714 | 3.276 | 3.118 |
| Total debt | 0 | 0 | 8 | 1.064 | 10.314 | 5.641 | 6.737 | 6.727 | 13.018 | 12.151 | 33.626 | 34.699 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 0.0% | 2013 | |
| Individual | 0.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Nørgaard Wiidau | Chief Executive Officer | 0 companies |
| Ino Abraham Dimsits | Board of Directors | 0 companies |