| Revenue | DKK -1,5M | +87% |
| EBITDA | DKK -3,1M | -67% |
| Net profit | DKK -10,2M | -229% |
| Total assets | DKK 153,8M | +85% |
| Equity | DKK 3,3M | -75% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -1.031 | -1.146 | -1.200 | -782 | -1.464 |
| Staff expenses | -628 | -956 | -928 | -1.064 | -1.617 |
| EBITDA | -1.659 | -2.105 | -2.128 | -1.846 | -3.081 |
| Depreciation & amort. | -101 | -299 | -532 | -1.073 | -1.194 |
| EBIT | -1.760 | -2.404 | -2.660 | -2.919 | -4.275 |
| Net financials | -515 | -580 | 2.352 | -941 | -6.447 |
| Profit before tax | -2.275 | -2.983 | -309 | -3.860 | -10.721 |
| Tax | -0 | -0 | -0 | -748 | -490 |
| Net profit | -2.275 | -2.983 | -309 | -3.111 | -10.232 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 29.694 | 32.000 | 34.166 | 83.124 | 153.839 |
| Equity | 5.231 | 2.248 | 6.939 | 13.578 | 3.347 |
| Long-term debt | 19.746 | 18.805 | 0 | 47.447 | 85.948 |
| Short-term debt | 4.716 | 10.947 | 27.226 | 22.099 | 64.545 |
| Total debt | 24.463 | 29.752 | 27.226 | 69.546 | 150.493 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FP Management | Management | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2019 | |
| Board of Directors | 2016 | |
| Board of Directors | 2019 | |
| Former (3) | ||
| Chairman | 2019 – 2019 | |
| Chairman | 2016 – 2019 | |
| Board of Directors | 2016 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Poulsen | Management | 0 companies |
| Jens Heimburger | Chairman | 0 companies |
| Frederik Poulsen | Chairman | 0 companies |
| Mogens Saugmann | Board of Directors | 0 companies |
| Christian Rahn Saugmann | Chairman | 0 companies |
| Nicholas Rahn Saugmann | Board of Directors | 0 companies |
| Poul Bækgaard Laursen | Board of Directors | 0 companies |