| Revenue | DKK 49K | -72% |
| EBITDA | DKK 49K | -71% |
| Net profit | DKK -876K | -773% |
| Total assets | DKK 890K | -52% |
| Equity | DKK 372K | -70% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25 | 54 | 252 | 310 | 395 | 151 | 106 | 178 | 49 |
| Staff expenses | -0 | -0 | -120 | -31 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 25 | 54 | 132 | 279 | 395 | 151 | 106 | 172 | 49 |
| Depreciation & amort. | -0 | -0 | -0 | -7 | -13 | -0 | -3 | -0 | -7 |
| EBIT | 25 | 54 | 132 | 273 | 382 | 151 | 102 | 172 | 42 |
| Net financials | -6 | -3 | 2 | -1 | 16 | 5 | 11 | -5 | -900 |
| Profit before tax | 19 | 51 | 134 | 271 | 398 | 156 | 114 | 166 | -858 |
| Tax | 4 | 11 | 30 | 61 | 89 | 35 | 25 | 36 | 18 |
| Net profit | 15 | 40 | 104 | 210 | 309 | 121 | 89 | 130 | -876 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 152 | 169 | 359 | 713 | 1.259 | 1.286 | 1.627 | 1.846 | 890 |
| Equity | 65 | 104 | 208 | 419 | 728 | 849 | 1.118 | 1.248 | 372 |
| Long-term debt | 0 | 0 | 0 | 15 | 95 | 96 | 145 | 202 | 213 |
| Short-term debt | 87 | 65 | 151 | 279 | 436 | 338 | 359 | 390 | 297 |
| Total debt | 87 | 65 | 151 | 294 | 531 | 434 | 504 | 591 | 510 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sherwood Capital ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Steen Andersen | Management | 0 companies |