| Revenue | DKK 2,2M | +10% |
| EBITDA | DKK 1,3M | +31% |
| Net profit | DKK 888K | +32% |
| Total assets | DKK 3,3M | +8% |
| Equity | DKK 1,2M | +71% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -572 | 1.506 | 1.368 | — | 1.426 | 1.997 | 1.990 | 2.183 |
| Staff expenses | -829 | -985 | -972 | -682 | -909 | -993 | -1.022 | -917 |
| EBITDA | -1.401 | 521 | 395 | -12 | 504 | 1.004 | 967 | 1.267 |
| Depreciation & amort. | -0 | -3 | -11 | -8 | -8 | -8 | -112 | -108 |
| EBIT | -1.401 | 518 | 384 | -20 | 496 | 996 | 855 | 1.159 |
| Net financials | -185 | -163 | -136 | -111 | -75 | -33 | 7 | -15 |
| Profit before tax | -1.586 | 355 | 248 | -132 | 422 | 962 | 862 | 1.144 |
| Tax | -340 | 78 | 55 | 29 | 55 | 192 | 190 | 256 |
| Net profit | -1.246 | 277 | 193 | -161 | 366 | 770 | 672 | 888 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.789 | 3.283 | 4.273 | 3.312 | 2.527 | 2.226 | 3.052 | 3.291 |
| Equity | -1.196 | -920 | -726 | -1.183 | -816 | 54 | 726 | 1.239 |
| Long-term debt | 2.447 | 2.136 | 2.005 | 1.634 | 1.021 | 428 | 0 | 0 |
| Short-term debt | 1.539 | 2.067 | 2.995 | 2.768 | 2.323 | 1.741 | 2.325 | 2.052 |
| Total debt | 3.985 | 4.203 | 5.000 | 4.402 | 3.344 | 2.170 | 2.325 | 2.052 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2017 | — | — |
FL Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
MC Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FINN LAUSTSEN AF 2012 ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Stine Kærn Simonsen | Management | 0 companies |
| Finn Laustsen | Chief Executive Officer | 0 companies |
| Mia Cecilia Petersson | Management | 0 companies |