| Revenue | DKK 6,4M | +1% |
| EBITDA | DKK 2M | -33% |
| Net profit | DKK 506K | -65% |
| Total assets | DKK 6,3M | -3% |
| Equity | DKK -625K | +45% |
| Employees | 6 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.291 | 126 | 2.275 | 3.614 | 7.547 | 6.395 | 6.438 |
| Staff expenses | -8.980 | -5.943 | -5.192 | -4.388 | -4.001 | -3.340 | -4.408 |
| EBITDA | -7.689 | -5.817 | -2.916 | -774 | 3.539 | 3.043 | 2.030 |
| Depreciation & amort. | -1.860 | -1.488 | -1.489 | -1.492 | -1.492 | -1.492 | -1.492 |
| EBIT | -9.549 | -7.305 | -4.406 | -2.266 | 2.047 | 1.551 | 538 |
| Net financials | -785 | -14 | -26 | -33 | -1 | -21 | -32 |
| Profit before tax | -10.335 | -7.320 | -4.432 | -2.299 | 2.046 | 1.530 | 506 |
| Tax | -0 | 250 | -0 | -0 | -500 | 92 | -0 |
| Net profit | -10.335 | -7.570 | -4.432 | -2.299 | 2.546 | 1.438 | 506 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 13.886 | 12.813 | 16.659 | 11.058 | 9.343 | 6.555 | 6.346 |
| Equity | 9.165 | 1.596 | -2.836 | -5.115 | -2.569 | -1.131 | -625 |
| Long-term debt | 0 | 560 | 2.313 | 2.142 | 894 | 1.214 | 2.793 |
| Short-term debt | 4.721 | 10.658 | 17.182 | 14.031 | 11.018 | 6.471 | 4.178 |
| Total debt | 4.721 | 11.218 | 19.495 | 16.174 | 11.913 | 7.686 | 6.971 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
YW Management | Management | 2025 | — | — |
KH Management | Management | 2017 | — | — |
KS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
JW | Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GREATOP SCIENCE & TECHNOLOGY DEVELOPMENT (DENMARK) ApS | Company | 50.0% | 50.0% | 2017 |
Skaawen ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Skaanning Wennerberg | Chief Executive Officer | 0 companies |
| Yongming Wang | Management | 0 companies |
| Klaus Høgh | Management | 0 companies |
| Kent Skaanning | Management | 0 companies |
| Ole Juul Jørgensen | Board of Directors | 0 companies |
| Jia Wei | Board of Directors | 0 companies |