| Revenue | DKK -89K | -116% |
| EBITDA | DKK -89K | +67% |
| Net profit | DKK -90K | +66% |
| Total assets | DKK 780K | -11% |
| Equity | DKK 236K | -28% |
| Employees | 23 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.495 | 6.284 | 5.705 | 3.790 | 4.914 | 3.574 | 3.330 | 571 | -89 |
| Staff expenses | -2.650 | -2.918 | -3.051 | -2.333 | -3.851 | -2.787 | -2.898 | -516 | -0 |
| EBITDA | 4.845 | 3.365 | 2.654 | 1.456 | 1.063 | 788 | 396 | -274 | -89 |
| Depreciation & amort. | -480 | -872 | -872 | -896 | -96 | -113 | -113 | -0 | -0 |
| EBIT | 4.365 | 2.494 | 1.783 | 561 | 967 | 675 | 283 | -274 | -89 |
| Net financials | -24 | -24 | -32 | -13 | -17 | -20 | -5 | 2 | -1 |
| Profit before tax | 4.340 | 2.469 | 1.750 | 547 | 950 | 654 | 278 | -272 | -90 |
| Tax | 956 | 544 | 385 | 121 | 210 | 144 | 62 | -11 | -0 |
| Net profit | 3.384 | 1.925 | 1.365 | 427 | 740 | 510 | 216 | -261 | -90 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.631 | 9.078 | 9.780 | 3.716 | 3.823 | 3.307 | 3.762 | 875 | 780 |
| Equity | 3.504 | 5.430 | 6.794 | 621 | 1.361 | 1.871 | 2.088 | 326 | 236 |
| Long-term debt | 1.075 | 1.335 | 675 | 317 | 0 | 0 | 27 | 0 | 0 |
| Short-term debt | 2.962 | 2.240 | 2.268 | 2.757 | 2.231 | 1.414 | 1.637 | 549 | 543 |
| Total debt | 4.037 | 3.575 | 2.943 | 3.073 | 2.231 | 1.414 | 1.664 | 549 | 543 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 2020 | — | — |
BR Management | Management | 2020 | — | — |
JK Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLW Holding ApS | Company | 33.3% | 33.3% | 2016 |
B.R.K Holding ApS | Company | 33.3% | 33.3% | 2016 |
J.K. HOLDING KØBEHAVN ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frantz Nicolas Llorente Weidemann | Management | 0 companies |
| Brian Risby Knudsen | Management | 0 companies |
| Jan Knudsen | Management | 0 companies |