| Revenue | DKK 1,5M | -791% |
| EBITDA | DKK 240K | +127% |
| Net profit | DKK -354K | +58% |
| Total assets | DKK 27,1M | +6% |
| Equity | DKK 9,7M | -4% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.250 | 2.986 | 1.975 | 3.043 | 1.460 | -701 | -594 | -224 | 1.545 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -267 | -477 | -665 | -1.305 |
| EBITDA | 2.250 | 2.986 | 1.975 | 3.043 | 1.460 | -969 | -1.071 | -888 | 240 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.250 | 2.986 | 1.975 | 3.043 | 1.460 | -969 | -1.071 | -888 | 240 |
| Net financials | -478 | -1.086 | -1.260 | -1.224 | 5.941 | 587 | -28 | 47 | -594 |
| Profit before tax | 1.772 | 1.900 | 716 | 1.819 | 7.401 | -382 | -1.100 | -841 | -354 |
| Tax | 404 | 419 | -266 | 403 | 193 | -30 | -0 | -0 | -0 |
| Net profit | 1.368 | 1.481 | 981 | 1.416 | 7.209 | -352 | -1.100 | -841 | -354 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.870 | 27.634 | 28.836 | 24.234 | 29.190 | 26.604 | 28.468 | 25.666 | 27.136 |
| Equity | 1.418 | 4.899 | 4.377 | 5.792 | 13.001 | 12.219 | 10.899 | 10.058 | 9.704 |
| Long-term debt | 404 | 0 | 0 | 0 | 9.117 | 10.757 | 12.598 | 15.121 | 16.462 |
| Short-term debt | 20.048 | 22.735 | 24.459 | 18.442 | 16.189 | 3.628 | 4.971 | 486 | 971 |
| Total debt | 20.452 | 22.735 | 24.459 | 18.442 | 16.189 | 14.385 | 17.569 | 15.608 | 17.433 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
IA Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RAF INVEST ApS | Company | 50.0% | 50.0% | 2016 |
GROSS INVEST ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Fazal Hussain | Chief Executive Officer | 0 companies |
| Imtiaz Ahmed | Management | 0 companies |
| Christian Petri | Chairman | 0 companies |
| Alan Simpson | Board of Directors | 0 companies |
| Jesper Tange | Board of Directors | 0 companies |