| Revenue | DKK 123K | +69% |
| EBITDA | DKK -588K | -151% |
| Net profit | DKK -820K | -44% |
| Total assets | DKK 2,6M | -9% |
| Equity | DKK 235K | +325% |
| Employees | 6 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -9 | -254 | -138 | -669 | -75 | 38 | 778 | 708 | 73 | 123 |
| Staff expenses | -0 | -0 | -0 | -2 | -153 | -505 | -340 | -516 | -565 | -306 | -711 |
| EBITDA | -14 | -9 | -254 | -140 | -821 | -580 | -302 | 261 | 143 | -234 | -588 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -42 | -205 | -208 | -205 | -205 | -165 | -11 |
| EBIT | -14 | -9 | -254 | -141 | -864 | -785 | -510 | 57 | -62 | -398 | -599 |
| Net financials | 0 | 0 | -3 | -42 | -32 | -173 | -197 | -89 | -286 | -172 | -221 |
| Profit before tax | -14 | -9 | -257 | -184 | -896 | -958 | -707 | -32 | -348 | -570 | -820 |
| Tax | -2 | -2 | -150 | 52 | -188 | -208 | -155 | -6 | -22 | -0 | -0 |
| Net profit | -12 | -7 | -107 | -236 | -708 | -750 | -551 | -26 | -326 | -570 | -820 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 77 | 60 | 1.697 | 1.506 | 2.174 | 3.473 | 2.776 | 2.694 | 3.084 | 2.817 | 2.557 |
| Equity | 38 | 31 | 923 | 687 | 79 | 329 | -222 | -248 | 626 | 55 | 235 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 39 | 29 | 774 | 689 | 2.095 | 3.037 | 2.938 | 2.921 | 2.458 | 2.761 | 2.322 |
| Total debt | 39 | 29 | 774 | 689 | 2.095 | 3.037 | 2.938 | 2.921 | 2.458 | 2.761 | 2.322 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRAXX HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
NiKB Holding ApS | Company | 33.3% | 33.3% | 2024 |
By Nanna Holding ApS | Company | 10.0% | 0.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Buchwald Bertelsen | Management | 0 companies |
| Annette Hornbech Henriksen | Board of Directors | 0 companies |
| Søren Kavin | Chairman | 0 companies |
| Nicklas Kjær Bertelsen | Board of Directors | 0 companies |