| Revenue | DKK 142K | +43% |
| EBITDA | DKK 142K | +43% |
| Net profit | DKK -1,2M | -1265% |
| Total assets | DKK 7,2M | -20% |
| Equity | DKK 2M | -36% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 158 | 280 | 64 | 163 | 201 | 140 | 183 | 167 | 153 | 100 | 142 |
| Staff expenses | -0 | -0 | -0 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 158 | 280 | 64 | 159 | 201 | 140 | 183 | 167 | 153 | 100 | 142 |
| Depreciation & amort. | -27 | -28 | -28 | -28 | -137 | -137 | -137 | -137 | -374 | -28 | -0 |
| EBIT | 131 | 252 | 36 | 132 | 63 | 2 | 45 | 29 | -222 | 72 | 142 |
| Net financials | -831 | -434 | -326 | -158 | -288 | -449 | -279 | -101 | -145 | -181 | -2.126 |
| Profit before tax | -700 | -182 | -290 | -27 | -225 | -447 | -234 | -72 | -367 | -109 | -1.984 |
| Tax | -18 | 73 | -73 | 75 | -1 | -9 | -12 | -0 | -96 | -24 | -823 |
| Net profit | -683 | -255 | -216 | -102 | -224 | -438 | -221 | -72 | -271 | -85 | -1.161 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.018 | 4.663 | 5.022 | 10.041 | 10.002 | 9.826 | 9.607 | 9.450 | 9.076 | 8.938 | 7.193 |
| Equity | 97 | 77 | 81 | 4.258 | 4.359 | 3.922 | 3.701 | 3.629 | 3.357 | 3.187 | 2.026 |
| Long-term debt | 4.613 | 4.409 | 3.814 | 3.458 | 3.107 | 2.767 | 2.416 | 4.094 | 4.069 | 4.164 | 20 |
| Short-term debt | 308 | 115 | 1.096 | 993 | 1.197 | 1.791 | 2.138 | 375 | 391 | 377 | 4.752 |
| Total debt | 4.921 | 4.523 | 4.910 | 4.451 | 4.304 | 4.559 | 4.554 | 4.469 | 4.460 | 4.541 | 4.772 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GD Management | Management | 2014 | — | — |
FN Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLN EJENDOMSKONSULENTEN ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Grace Dorthe Steenberg | Management | 0 companies |
| Flemming Nielsen | Management | 0 companies |