| Revenue | — | — |
| EBITDA | DKK 1,7M | +138% |
| Net profit | DKK 1,7M | +157% |
| Total assets | DKK 12,4M | -1% |
| Equity | DKK 10,9M | +11% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 748 | 2.693 | 1.553 | 1.027 | 2.446 | 1.688 | 704 | 1.676 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 748 | 2.693 | 1.553 | 1.027 | 2.446 | 1.688 | 704 | 1.676 |
| Net financials | 613 | 2.553 | 1.405 | 892 | 2.374 | 1.628 | 650 | 1.681 |
| Profit before tax | 540 | 2.506 | 1.384 | 870 | 2.354 | 1.601 | 629 | 1.658 |
| Tax | -47 | -46 | -42 | -36 | -17 | -32 | -19 | -9 |
| Net profit | 587 | 2.552 | 1.426 | 905 | 2.372 | 1.633 | 648 | 1.667 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 12.690 | 12.484 | 13.176 | 12.796 | 12.481 | 12.218 | 12.566 | 12.421 |
| Equity | 4.587 | 5.917 | 6.491 | 7.080 | 8.777 | 9.710 | 9.858 | 10.925 |
| Long-term debt | 5.792 | 4.787 | 4.635 | 3.933 | 2.361 | 1.509 | 1.471 | 628 |
| Short-term debt | 2.311 | 1.780 | 2.051 | 1.783 | 1.343 | 999 | 1.237 | 868 |
| Total debt | 8.103 | 6.567 | 6.685 | 5.715 | 3.704 | 2.508 | 2.708 | 1.496 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VESTERRIS HOLDING ApS | Company | 10.0% | 10.0% | 2017 |
Clausen Rodrigues Holding ApS | Company | 10.0% | 10.0% | 2020 |
FSM HOLDING ApS | Company | 10.0% | 10.0% | 2017 |
GERNER & NIELSEN HOLDING ApS | Company | 10.0% | 10.0% | 2017 |
TJL Group ApS | Company | 10.0% | 10.0% | 2017 |
BORJ HOLDING ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Smidt | Management | 0 companies |
| Torben Lorentzen | Chairman | 0 companies |
| Daniel Filipe Correia Rodrigues | Board of Directors | 0 companies |
| Mikkel Thohøj Martinusen | Board of Directors | 0 companies |
| Rikke Thohøj Martinusen | Board of Directors | 0 companies |
| Clara Carmes Rigenstrup | Board of Directors | 0 companies |
| Christopher Fløe Svenningsen | Board of Directors | 0 companies |
| Søren Nielsen | Board of Directors | 0 companies |
| Bo Rattenborg Jørgensen | Board of Directors | 0 companies |