| Revenue | DKK 15,9M | +18% |
| EBITDA | DKK 3,4M | +182% |
| Net profit | DKK 834K | +111% |
| Total assets | DKK 22,6M | -8% |
| Equity | DKK 3,7M | +29% |
| Employees | 39 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 663 | -443 | 553 | 2.129 | 3.406 | 9.822 | 11.909 | 12.928 | 13.464 | 15.851 |
| Staff expenses | -0 | -339 | -460 | -1.017 | -2.464 | -5.761 | -9.189 | -13.609 | -13.866 | -12.363 |
| EBITDA | -33 | -782 | 94 | 1.112 | 942 | 4.061 | 2.720 | -680 | -4.094 | 3.363 |
| Depreciation & amort. | -0 | -0 | -0 | -58 | -89 | -158 | -365 | -713 | -913 | -1.142 |
| EBIT | -33 | -782 | 94 | 1.054 | 853 | 3.903 | 2.354 | -1.393 | -5.007 | 2.221 |
| Net financials | 0 | -2 | 8 | -21 | -39 | -70 | -902 | -2.299 | -4.089 | -1.127 |
| Profit before tax | -32 | -784 | 101 | 1.033 | 814 | 3.833 | 1.453 | -3.692 | -9.096 | 1.095 |
| Tax | -0 | -133 | -16 | 227 | 188 | 849 | 508 | -375 | -1.359 | 260 |
| Net profit | -32 | -651 | 117 | 806 | 627 | 2.984 | 945 | -3.318 | -7.737 | 834 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 465 | 965 | 1.622 | 3.999 | 8.701 | 14.893 | 24.229 | 26.849 | 24.632 | 22.630 |
| Equity | 18 | 866 | 825 | 1.631 | 2.812 | 4.327 | 7.310 | 10.582 | 2.845 | 3.679 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.000 | 1.500 | 2.898 | 4.817 | 7.486 | 6.056 |
| Short-term debt | 448 | 99 | 797 | 2.318 | 3.824 | 8.912 | 13.784 | 11.450 | 14.301 | 12.896 |
| Total debt | 448 | 99 | 797 | 2.318 | 5.824 | 10.412 | 16.682 | 16.267 | 21.787 | 18.951 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CLEMENTINE HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
Karstoft Holding ApS | Company | 15.0% | 15.0% | 2019 |
| Individual | 5.0% | 5.0% | 2022 | |
ROCCAMORE ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 10.0% | 2019 | |
B1925 ApS | Company | 15.0% | 15.0% | 2016 |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frederikke Antonie Schmidt | Management | 0 companies |