| Revenue | DKK -195K | +4% |
| EBITDA | DKK -195K | -4% |
| Net profit | DKK -195K | +75% |
| Total assets | DKK 12,2M | -1% |
| Equity | DKK -4M | -5% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | -176 | -59 | -67 | -293 | -362 | -411 | -187 | -195 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28 | -176 | -59 | -67 | -293 | -362 | -411 | -187 | -195 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -28 | -176 | -59 | -67 | -293 | -362 | -411 | -187 | -195 |
| Net financials | -1 | -1 | -47 | -35 | -474 | -526 | -570 | -591 | -0 |
| Profit before tax | -29 | -177 | -106 | -102 | -767 | -889 | -980 | -778 | -195 |
| Tax | -5 | -39 | 44 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -24 | -138 | -150 | -102 | -767 | -889 | -980 | -778 | -195 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.636 | 8.773 | 9.366 | 9.901 | 12.429 | 12.416 | 12.452 | 12.369 | 12.189 |
| Equity | 26 | -112 | -261 | -363 | -1.131 | -2.019 | -3.000 | -3.778 | -3.973 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.610 | 8.885 | 9.627 | 10.265 | 13.560 | 14.436 | 15.452 | 16.147 | 16.162 |
| Total debt | 1.610 | 8.885 | 9.627 | 10.265 | 13.560 | 14.436 | 15.452 | 16.147 | 16.162 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Management | Management | 2022 | — | — |
SB Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Projekt Stae ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Fjorback | Management | 0 companies |
| Simon Bak Mortensen | Management | 0 companies |
| Thomas Fjorback | Chairman | 0 companies |