| Revenue | DKK -277K | -234% |
| EBITDA | DKK -332K | +85% |
| Net profit | DKK -330K | +92% |
| Total assets | DKK 257K | -74% |
| Equity | DKK 174K | -70% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|
| Revenue | — | 1.006 | 207 | -277 |
| Staff expenses | -0 | -880 | -2.411 | -54 |
| EBITDA | -96 | 126 | -2.204 | -332 |
| Depreciation & amort. | -0 | -547 | -2.650 | -0 |
| EBIT | -96 | -420 | -4.854 | -332 |
| Net financials | -1 | -24 | -77 | 1 |
| Profit before tax | -97 | -445 | -4.931 | -330 |
| Tax | -31 | -95 | -583 | -0 |
| Net profit | -66 | -350 | -4.348 | -330 |
| Item | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|
| Total assets | 865 | 5.785 | 989 | 257 |
| Equity | 484 | 2.422 | 583 | 174 |
| Long-term debt | 0 | 2.330 | 0 | 0 |
| Short-term debt | 251 | 450 | 406 | 83 |
| Total debt | 251 | 2.780 | 406 | 83 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
FS Chief Executive Officer | Chief Executive Officer | 2017 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2017 – 2017 | |
| Chairman | 2017 – 2017 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2017 – 2017 | |
| Chairman | 2016 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 100% | 100% | 2019 | |
| Company | 20–24.99% | 20–24.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frederic Sillas Victor Poulsen | Chief Executive Officer | 0 companies |
| John Sebastian Vikkelsøe-Engelbrecht | Board of Directors | 0 companies |
| Michael Hansen | Chairman | 0 companies |
| Alexander Korre Viterbo-Horten | Board of Directors | 0 companies |
| Steffen Wiemann Frølund | Board of Directors | 0 companies |
| Thomas Heltborg Juul | Chairman | 0 companies |