| Revenue | DKK -55K | -133% |
| EBITDA | DKK -88K | -158% |
| Net profit | DKK -69K | -117% |
| Total assets | DKK 1,8M | +3% |
| Equity | DKK 746K | -8% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.089 | 574 | 64 | -7 | -4 | 189 | -104 | 145 | 169 | -55 |
| Staff expenses | -100 | -16 | -19 | -28 | -31 | -19 | -13 | -19 | -19 | -33 |
| EBITDA | 989 | 558 | 44 | -34 | -35 | 170 | -117 | 126 | 151 | -88 |
| Depreciation & amort. | -0 | -0 | -1 | -2 | -2 | -2 | -1 | -1 | -0 | -0 |
| EBIT | 989 | 558 | 43 | -36 | -37 | 168 | -118 | 125 | 151 | -88 |
| Net financials | -0 | 101 | 152 | 42 | 2 | 7 | 146 | -91 | 295 | -0 |
| Profit before tax | 989 | 659 | 195 | 5 | -35 | 175 | 28 | 34 | 445 | -88 |
| Tax | 220 | 123 | 10 | -8 | -9 | 39 | -29 | 30 | 33 | -19 |
| Net profit | 769 | 536 | 185 | 14 | -27 | 136 | 57 | 4 | 413 | -69 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.023 | 1.162 | 1.146 | 690 | 1.468 | 1.070 | 1.623 | 1.753 | 1.770 | 1.815 |
| Equity | 819 | 575 | 330 | 343 | 206 | 342 | 399 | 403 | 815 | 746 |
| Long-term debt | 220 | 123 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.983 | 463 | 806 | 346 | 1.262 | 728 | 1.224 | 1.350 | 955 | 1.069 |
| Total debt | 11.203 | 587 | 816 | 346 | 1.262 | 728 | 1.224 | 1.350 | 955 | 1.069 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2015 | — | — |
MH | Audit | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FW ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Steen Westenholz | Management | 0 companies |
| Mads Harboe Vainisto Nørring | Audit | 0 companies |