| Revenue | DKK 1,6M | +15% |
| EBITDA | DKK -36K | +78% |
| Net profit | DKK -120K | +52% |
| Total assets | DKK 701K | -3% |
| Equity | DKK -1M | -13% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 1.512 | 1.370 | 1.580 | 1.424 | 1.635 |
| Staff expenses | -1.498 | -1.372 | -1.374 | -1.587 | -1.671 |
| EBITDA | 14 | -2 | 206 | -163 | -36 |
| Depreciation & amort. | -75 | -79 | -74 | -74 | -77 |
| EBIT | -61 | -81 | 133 | -237 | -113 |
| Net financials | -22 | -21 | -18 | -16 | -7 |
| Profit before tax | -83 | -102 | 114 | -253 | -120 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -83 | -102 | 114 | -253 | -120 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 685 | 616 | 504 | 723 | 701 |
| Equity | -685 | -788 | -674 | -926 | -1.047 |
| Long-term debt | 500 | 500 | 500 | 500 | 543 |
| Short-term debt | 871 | 904 | 677 | 1.150 | 1.205 |
| Total debt | 1.371 | 1.404 | 1.177 | 1.650 | 1.748 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
SF Management | Management | 2015 – 2022 |
FF Management | Management | 2015 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2017 – 2022 | |
| Chairman | 2015 – 2017 | |
| Board of Directors | 2022 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Stine Fogh Frosthammer | Management | 0 companies |
| Fredrik Frosthammer | Management | 0 companies |
| Steen Fogh Rasmussen | Chairman | 0 companies |
| Carsten Eskildsen | Chairman | 0 companies |
| Lizzy Rasmussen | Board of Directors | 0 companies |