| Revenue | DKK -71K | -82% |
| EBITDA | DKK -91K | +77% |
| Net profit | DKK -77K | +79% |
| Total assets | DKK 305K | +42% |
| Equity | DKK -52K | -315% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 87 | 33 | -8 | 0 | 0 | -0 | -2 | 0 | -404 | -71 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20 |
| EBITDA | 75 | 33 | -8 | 0 | 0 | -0 | -2 | 0 | -404 | -91 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 75 | 33 | -8 | 0 | 0 | -0 | -2 | 0 | -404 | -91 |
| Net financials | 116 | -11 | 27 | 0 | 0 | -0 | 0 | 0 | -67 | -0 |
| Profit before tax | 192 | 23 | 19 | 0 | 0 | -0 | -2 | 0 | -471 | -91 |
| Tax | 45 | 5 | 4 | -0 | -0 | -0 | -0 | -0 | -107 | -15 |
| Net profit | 147 | 18 | 15 | 0 | 0 | -0 | -2 | 0 | -364 | -77 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 596 | 1.238 | 1.017 | 82 | 82 | 60 | 60 | 60 | 214 | 305 |
| Equity | 197 | 68 | 82 | 82 | 82 | 50 | 47 | 47 | 24 | -52 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 400 | 1.170 | 935 | 0 | 0 | 10 | 13 | 13 | 190 | 357 |
| Total debt | 400 | 1.170 | 935 | 0 | 0 | 10 | 13 | 13 | 190 | 357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Management | Management | 2014 | — | — |
NA Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2023 | |
Lars Kjeldgaards Fond | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Roose Øvlisen | Management | 0 companies |
| Niels Anker Rasmussen | Management | 0 companies |