| Revenue | DKK -561K | -50% |
| EBITDA | DKK -682K | +53% |
| Net profit | DKK 568K | +148% |
| Total assets | DKK 953K | -81% |
| Equity | DKK 224K | +165% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 548 | -171 | 1.796 | 2.100 | 2.169 | 5 | -1.120 | -561 |
| Staff expenses | -407 | -891 | -890 | -701 | -673 | -589 | -341 | -121 |
| EBITDA | 141 | -1.062 | 907 | 1.399 | 1.496 | -584 | -1.461 | -682 |
| Depreciation & amort. | -0 | -117 | -186 | -183 | -58 | -34 | -6 | -0 |
| EBIT | 141 | -1.179 | 720 | 1.216 | 1.439 | -618 | -1.467 | -682 |
| Net financials | -4 | 12 | -74 | 24 | -141 | -2 | -48 | 1.508 |
| Profit before tax | 137 | -1.167 | 647 | 1.240 | 1.297 | -619 | -1.515 | 826 |
| Tax | 33 | -255 | 146 | 276 | 288 | -136 | -325 | 258 |
| Net profit | 104 | -912 | 501 | 964 | 1.009 | -483 | -1.190 | 568 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.027 | 4.730 | 6.365 | 7.363 | 7.495 | 6.430 | 4.925 | 953 |
| Equity | 154 | -757 | -257 | 320 | 1.329 | 846 | -344 | 224 |
| Long-term debt | 0 | 0 | 25 | 72 | 73 | 73 | 77 | 0 |
| Short-term debt | 1.859 | 5.488 | 6.597 | 6.972 | 6.093 | 5.512 | 5.192 | 729 |
| Total debt | 1.859 | 5.488 | 6.622 | 7.044 | 6.166 | 5.585 | 5.269 | 729 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Management | Management | 2017 | — | — |
KN Management | Management | 2018 | — | — |
TD Unofficial title | Unofficial title | 2024 | — | — |
CF Management | Management | 2023 | — | — |
LV Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I/S FTM | Company | 100.0% | 100.0% | 2017 |
Christian Flamand Goldschmidt ApS | Company | 20.0% | 20.0% | 2023 |
OLE NORRE HOLDING ApS | Company | 66.7% | 66.7% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Laibach Smidt | Management | 0 companies |
| Kristina Norré | Management | 0 companies |
| Tom Deichmann | Unofficial title | 0 companies |
| Christian Flamand Goldschmidt | Management | 0 companies |
| Lars Vinther Petersen | Management | 0 companies |