| Revenue | DKK 1,4M | -34% |
| EBITDA | DKK -566K | -231% |
| Net profit | DKK -446K | -235% |
| Total assets | DKK 465K | -59% |
| Equity | DKK -264K | -246% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -8 | 31 | 228 | 610 | 232 | 276 | 707 | 2.180 | 1.435 |
| Staff expenses | -0 | -0 | -0 | -100 | -501 | -433 | -403 | -459 | -1.747 | -2.001 |
| EBITDA | -19 | -8 | 31 | 128 | 109 | -200 | -126 | 248 | 433 | -566 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -19 | -8 | 31 | 128 | 109 | -200 | -126 | 248 | 433 | -566 |
| Net financials | 0 | 2 | -1 | -1 | -1 | -10 | -2 | -1 | -5 | -5 |
| Profit before tax | -19 | -9 | 30 | 127 | 108 | -210 | -128 | 247 | 428 | -571 |
| Tax | -3 | -1 | 7 | 28 | 24 | -44 | -27 | 54 | 98 | -125 |
| Net profit | -16 | -8 | 22 | 99 | 84 | -167 | -101 | 193 | 330 | -446 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 170 | 94 | 180 | 421 | 438 | 331 | 134 | 518 | 1.132 | 465 |
| Equity | 64 | 56 | 79 | 178 | 177 | 10 | -91 | 102 | 181 | -264 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 105 | 38 | 101 | 243 | 261 | 321 | 225 | 417 | 951 | 729 |
| Total debt | 105 | 38 | 101 | 243 | 261 | 321 | 225 | 417 | 951 | 729 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FI Management | Management | 2014 | — | — |
SP Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANK B HOLDING ApS | Company | 66.7% | 66.7% | 2014 |
JAF ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Immanuel Bendtsen | Management | 0 companies |
| Steen Peder Dahl | Management | 0 companies |