| Revenue | DKK 9,8M | +6% |
| EBITDA | DKK 104K | -37% |
| Net profit | DKK 175K | +25% |
| Total assets | DKK 8,5M | +8% |
| Equity | DKK 1,6M | +39% |
| Employees | 11 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 312 | 3.096 | 10.838 | 12.922 | 10.805 | 12.952 | 11.171 | 13.297 | 9.305 | 9.827 |
| Staff expenses | -483 | -2.971 | -9.333 | -12.338 | -9.635 | -11.829 | -11.040 | -12.844 | -9.139 | -9.723 |
| EBITDA | -170 | 125 | 1.506 | 584 | 1.170 | 1.123 | 131 | 453 | 166 | 104 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -170 | 125 | 1.506 | 584 | 1.170 | 1.123 | 131 | 453 | 166 | 104 |
| Net financials | -0 | -1 | -8 | -72 | -50 | -35 | -43 | -91 | -45 | 30 |
| Profit before tax | -171 | 124 | 1.498 | 512 | 1.121 | 1.088 | 88 | 362 | 121 | 134 |
| Tax | -38 | 30 | 339 | 117 | 247 | 242 | 23 | -96 | -19 | -41 |
| Net profit | -133 | 94 | 1.158 | 395 | 873 | 846 | 65 | 458 | 140 | 175 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 133 | 3.540 | 5.986 | 7.292 | 6.198 | 7.146 | 7.134 | 6.323 | 7.873 | 8.511 |
| Equity | -83 | 11 | 1.169 | 1.564 | 263 | 209 | 274 | 732 | 1.172 | 1.630 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.550 | 2.165 | 1.565 | 600 | 200 | 0 |
| Short-term debt | 216 | 3.529 | 4.817 | 5.728 | 4.385 | 4.772 | 5.295 | 4.992 | 6.501 | 6.880 |
| Total debt | 216 | 3.529 | 4.817 | 5.728 | 5.935 | 6.937 | 6.860 | 5.592 | 6.701 | 6.880 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FE Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
SA Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Caldaro ApS | Company | 66.7% | 66.7% | 2015 |
Smart Robotic Process Automation ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Ernst Weber | Chief Executive Officer | 0 companies |
| Stefan Andreasen | Management | 0 companies |