| Revenue | DKK 621K | +17% |
| EBITDA | DKK 28K | -53% |
| Net profit | DKK 22K | -47% |
| Total assets | DKK 207K | -8% |
| Equity | DKK 151K | +17% |
| Employees | 12 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -146 | -14 | 120 | 371 | 470 | 455 | 531 | 621 |
| Staff expenses | -110 | -103 | -120 | -189 | -394 | -456 | -471 | -590 |
| EBITDA | -256 | -117 | 0 | 182 | 75 | -1 | 60 | 28 |
| Depreciation & amort. | -20 | -17 | -22 | -23 | -20 | -5 | -6 | -0 |
| EBIT | -276 | -134 | -22 | 159 | 55 | -7 | 54 | 28 |
| Net financials | -1 | 299 | -1 | -3 | -2 | -1 | -0 | -0 |
| Profit before tax | -276 | 165 | -23 | 156 | 53 | -8 | 54 | 28 |
| Tax | -60 | 37 | -5 | 35 | -14 | -2 | 12 | 6 |
| Net profit | -216 | 128 | -18 | 122 | 67 | -6 | 42 | 22 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 341 | 239 | 254 | 385 | 311 | 143 | 225 | 207 |
| Equity | -166 | -38 | -56 | 66 | 93 | 87 | 129 | 151 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 507 | 276 | 310 | 319 | 217 | 56 | 96 | 56 |
| Total debt | 507 | 276 | 310 | 319 | 217 | 56 | 96 | 56 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2017 | |
DotMan Holding ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 10.0% | 10.0% | 2018 | |
Kraftværk ApS | Company | 25.0% | 25.0% | 2021 |
Fannar ApS | Company | 25.0% | 25.0% | 2018 |
NMN HOLDING ApS | Company | 10.0% | 10.0% | 2018 |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Fannar Aðalsteinsson | Management | 0 companies |
| Anita Dögg Watkins | Board of Directors | 0 companies |
| Peter Tengstedt Eskam | Board of Directors | 0 companies |