| Revenue | DKK 1,1M | -68% |
| EBITDA | DKK -40K | -104% |
| Net profit | DKK -272K | -141% |
| Total assets | DKK 4,6M | -3% |
| Equity | DKK 3,5M | -7% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.138 | 7.192 | 6.837 | 3.898 | -1.275 | 4.171 | 3.821 | 3.939 | 3.311 | 1.070 |
| Staff expenses | -630 | -3.082 | -4.136 | -4.401 | -3.547 | -1.597 | -1.737 | -1.996 | -2.236 | -1.051 |
| EBITDA | 5.497 | 4.110 | 2.662 | -503 | -4.822 | 2.574 | 2.084 | 1.943 | 1.075 | -40 |
| Depreciation & amort. | -23 | -95 | -71 | -214 | -215 | -468 | -27 | -18 | -11 | -179 |
| EBIT | 5.474 | 4.015 | 2.591 | -717 | -5.037 | 2.106 | 2.057 | 1.925 | 1.064 | -219 |
| Net financials | -19 | -126 | -99 | -132 | -143 | -321 | -307 | -289 | -220 | -127 |
| Profit before tax | 5.455 | 3.889 | 2.492 | -849 | -5.179 | 1.784 | 1.750 | 1.637 | 844 | -346 |
| Tax | 1.200 | 856 | 549 | -187 | 115 | -859 | 386 | 361 | 187 | -74 |
| Net profit | 4.255 | 3.033 | 1.943 | -662 | -5.294 | 2.644 | 1.364 | 1.275 | 658 | -272 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.654 | 10.316 | 6.993 | 5.134 | 2.934 | 5.047 | 5.596 | 4.642 | 4.773 | 4.620 |
| Equity | 4.305 | 3.338 | 4.781 | 3.118 | -2.175 | 469 | 1.833 | 3.108 | 3.766 | 3.494 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.346 | 6.978 | 2.208 | 2.015 | 5.110 | 4.579 | 3.763 | 1.534 | 1.008 | 1.126 |
| Total debt | 2.346 | 6.978 | 2.208 | 2.015 | 5.110 | 4.579 | 3.763 | 1.534 | 1.008 | 1.126 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F.V.K. Holding ApS | Company | 90.0% | 90.0% | 2019 |
OKP HOLDING, SMØRUM ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Frederikke Valhøj Kampmann | Management | 0 companies |