| Revenue | DKK -19K | -111% |
| EBITDA | DKK -19K | -116% |
| Net profit | DKK -86K | -418% |
| Total assets | DKK 1,5M | -14% |
| Equity | DKK 83K | -51% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | 14 | -11 | -5 | 66 | 115 | 150 | 164 | 150 | 169 | -19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | 14 | -11 | -5 | 66 | 115 | 150 | 164 | 150 | 120 | -19 |
| Depreciation & amort. | -4 | -7 | -7 | -7 | -12 | -21 | -20 | -24 | -24 | -30 | -28 |
| EBIT | -19 | 7 | -18 | -12 | 54 | 94 | 130 | 139 | 126 | 89 | -47 |
| Net financials | 0 | 0 | 0 | 0 | -1 | -73 | -55 | -56 | -55 | -55 | -63 |
| Profit before tax | -19 | 7 | -18 | -12 | 53 | 21 | 75 | 83 | 71 | 35 | -110 |
| Tax | -4 | 2 | -2 | -3 | 12 | 5 | 16 | 18 | 16 | 8 | -24 |
| Net profit | -15 | 5 | -15 | -10 | 41 | 17 | 58 | 65 | 55 | 27 | -86 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60 | 47 | 30 | 28 | 1.670 | 1.724 | 1.798 | 1.889 | 1.745 | 1.706 | 1.467 |
| Equity | 35 | 41 | 26 | 16 | 57 | 73 | 132 | 197 | 192 | 169 | 83 |
| Long-term debt | 0 | 0 | 0 | 0 | 515 | 1.471 | 1.449 | 1.435 | 1.382 | 1.326 | 1.253 |
| Short-term debt | 24 | 6 | 4 | 10 | 1.098 | 178 | 212 | 248 | 159 | 195 | 130 |
| Total debt | 24 | 6 | 4 | 10 | 1.613 | 1.648 | 1.661 | 1.684 | 1.541 | 1.521 | 1.384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FC Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Campen Fonden Samsø | Company | 100.0% | 100.0% | 2020 |
| Individual | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Campen | Management | 0 companies |