| Revenue | DKK -41K | -117% |
| EBITDA | DKK -102K | -10% |
| Net profit | DKK -60K | +8% |
| Total assets | DKK 360K | -23% |
| Equity | DKK 315K | -16% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 678 | 392 | 309 | 347 | 253 | 547 | 457 | 211 | 498 | 238 | -41 |
| Staff expenses | -481 | -244 | -214 | -241 | -277 | -337 | -301 | -257 | -325 | -330 | -61 |
| EBITDA | 196 | 148 | 95 | 106 | -24 | 210 | 155 | -45 | 172 | -92 | -102 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 196 | 148 | 95 | 106 | -24 | 210 | 155 | -45 | 172 | -92 | -102 |
| Net financials | -2 | -2 | -3 | -3 | -1 | -1 | -3 | -8 | 4 | -2 | 28 |
| Profit before tax | 194 | 146 | 92 | 103 | -25 | 209 | 152 | -54 | 176 | -81 | -70 |
| Tax | 46 | 33 | 21 | 24 | -0 | 42 | 34 | -11 | 39 | -16 | -11 |
| Net profit | 148 | 114 | 71 | 80 | -25 | 167 | 119 | -43 | 137 | -65 | -60 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 319 | 238 | 211 | 277 | 188 | 483 | 610 | 517 | 636 | 469 | 360 |
| Equity | 198 | 132 | 133 | 165 | 100 | 227 | 345 | 303 | 440 | 375 | 315 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 121 | 106 | 78 | 112 | 88 | 256 | 265 | 214 | 196 | 94 | 45 |
| Total debt | 121 | 106 | 78 | 112 | 88 | 256 | 265 | 214 | 196 | 94 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Torgersen Pedersen | Management | 0 companies |