| Revenue | DKK 2,6M | +86% |
| EBITDA | DKK 779K | +159% |
| Net profit | DKK 497K | +109% |
| Total assets | DKK 2,3M | +3% |
| Equity | DKK 1,2M | +54% |
| Employees | 6 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | 62 | -42 | 3 | 22 | 57 | -24 | 583 | 1.325 | 1.394 | 2.593 |
| Staff expenses | -0 | -39 | -1 | -0 | -0 | -0 | -0 | -418 | -886 | -1.093 | -1.815 |
| EBITDA | -5 | 23 | -43 | 4 | 22 | 57 | -24 | 164 | 437 | 301 | 779 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -20 | -14 |
| EBIT | -5 | 23 | -43 | 4 | 22 | 57 | -24 | 164 | 430 | 281 | 764 |
| Net financials | 0 | 0 | -1 | -0 | -0 | -0 | -0 | -1 | -0 | 29 | 20 |
| Profit before tax | -5 | 23 | -44 | 4 | 22 | 57 | -24 | 163 | 430 | 310 | 785 |
| Tax | -0 | 4 | -9 | 1 | 5 | 15 | -5 | 36 | 95 | 72 | 288 |
| Net profit | -5 | 19 | -34 | 3 | 17 | 41 | -19 | 127 | 335 | 238 | 497 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19 | 54 | 43 | 53 | 41 | 109 | 82 | 411 | 1.052 | 2.235 | 2.294 |
| Equity | -4 | 15 | -19 | -16 | 1 | 42 | 23 | 190 | 566 | 804 | 1.234 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 373 |
| Short-term debt | 23 | 39 | 62 | 69 | 40 | 67 | 59 | 221 | 487 | 1.431 | 686 |
| Total debt | 23 | 39 | 62 | 69 | 40 | 67 | 59 | 221 | 487 | 1.431 | 1.059 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Founder | Founder | 2014 | — | — |
CV Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Christian Vilsøe Holding ApS. | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Knudsen | Founder | 0 companies |
| Christian Vilsøe | Management | 0 companies |