| Revenue | DKK -66K | +32% |
| EBITDA | DKK -59K | -112% |
| Net profit | DKK 201K | -97% |
| Total assets | DKK 2,6M | +2% |
| Equity | DKK 2,6M | +9% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -59 | 200 | 395 | 333 | 3 | -92 | -113 | -252 | -50 | -66 |
| Staff expenses | -0 | -116 | -249 | -268 | -3 | -2 | -861 | -325 | -552 | -19 |
| EBITDA | -59 | 84 | 146 | 65 | 6 | -93 | -975 | -578 | 499 | -59 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -626 | 551 | 13 |
| EBIT | -59 | 84 | 146 | 65 | 6 | -93 | -975 | -1.203 | -52 | -72 |
| Net financials | 0 | 0 | 0 | -1 | 0 | -0 | 9.431 | 4.248 | 5.748 | 273 |
| Profit before tax | -59 | 84 | 147 | 64 | 6 | -93 | 8.456 | 3.045 | 5.756 | 201 |
| Tax | -0 | 7 | 34 | 16 | 1 | -0 | -171 | -21 | -0 | -0 |
| Net profit | -59 | 77 | 113 | 48 | 5 | -93 | 8.627 | 3.065 | 5.756 | 201 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15 | 76 | 223 | 163 | 145 | 150 | 8.790 | 3.028 | 2.584 | 2.645 |
| Equity | -59 | 18 | 130 | 98 | 103 | 9 | 8.636 | 2.501 | 2.357 | 2.558 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 75 | 58 | 93 | 65 | 42 | 141 | 154 | 527 | 227 | 87 |
| Total debt | 75 | 58 | 93 | 65 | 42 | 141 | 154 | 527 | 227 | 87 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Management | Management | 2015 | — | — |
SO Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fonteia ApS | Company | 50.0% | 50.0% | 2021 |
OUSAGER ApS | Company | 50.0% | 50.0% | 2015 |
| Individual | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Fredrik Grothe-Eberhardt | Management | 0 companies |
| Simon Ousager Andersen | Management | 0 companies |