| Revenue | DKK -24K | -112% |
| EBITDA | DKK -335K | +53% |
| Net profit | DKK 219K | +138% |
| Total assets | DKK 1,5M | -28% |
| Equity | DKK 667K | +49% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 572 | — | 794 | 524 | 806 | 732 | 1.432 | 605 | 515 | 197 | -24 |
| Staff expenses | -24 | -232 | -354 | -272 | -325 | -650 | -917 | -276 | -367 | -902 | -311 |
| EBITDA | 549 | 52 | 440 | 251 | 481 | 82 | 515 | 329 | 148 | -705 | -335 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -47 | -0 | -0 | -0 |
| EBIT | 549 | 52 | 440 | 251 | 481 | 82 | 515 | 281 | 148 | -705 | -335 |
| Net financials | 28 | 80 | -9 | -67 | 23 | -3 | 9 | 6 | 45 | -27 | 493 |
| Profit before tax | 577 | 132 | 431 | 184 | 504 | 79 | 524 | 287 | 193 | -732 | 158 |
| Tax | 145 | 33 | 95 | 41 | 111 | 17 | 186 | 149 | 109 | -155 | -61 |
| Net profit | 432 | 99 | 337 | 143 | 393 | 63 | 338 | 138 | 84 | -578 | 219 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 663 | 577 | 1.641 | 1.602 | 2.102 | 3.772 | 2.581 | 2.334 | 2.522 | 2.037 | 1.470 |
| Equity | 432 | 531 | 867 | 1.011 | 1.404 | 1.466 | 708 | 942 | 1.026 | 448 | 667 |
| Long-term debt | 0 | 0 | 501 | 385 | 259 | 1.613 | 968 | 778 | 875 | 845 | 371 |
| Short-term debt | 231 | 46 | 272 | 207 | 440 | 693 | 906 | 614 | 619 | 744 | 431 |
| Total debt | 231 | 46 | 773 | 591 | 699 | 2.306 | 1.874 | 1.391 | 1.494 | 1.589 | 802 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sherwood Capital ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Steen Andersen | Management | 0 companies |