| Revenue | DKK -82K | -278% |
| EBITDA | DKK -82K | -278% |
| Net profit | DKK -397K | -34% |
| Total assets | DKK 5,5M | +0% |
| Equity | DKK -40K | -111% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 108 | 64 | 135 | -10 | 60 | 46 | -82 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 108 | 64 | 135 | -10 | 60 | 46 | -82 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 108 | 64 | 135 | -10 | 60 | 46 | -82 |
| Net financials | -62 | -74 | -81 | -108 | -154 | -296 | -316 |
| Profit before tax | 46 | -9 | 54 | -118 | -94 | -250 | -397 |
| Tax | 11 | -2 | 13 | -26 | -21 | 47 | -0 |
| Net profit | 35 | -7 | 41 | -92 | -73 | -296 | -397 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.724 | 4.160 | 4.629 | 5.631 | 5.684 | 5.513 | 5.533 |
| Equity | 785 | 778 | 819 | 727 | 654 | 357 | -40 |
| Long-term debt | 34 | 66 | 39 | 31 | 12 | 12 | 12 |
| Short-term debt | 2.905 | 3.316 | 3.771 | 4.873 | 5.018 | 5.143 | 5.561 |
| Total debt | 2.939 | 3.382 | 3.810 | 4.905 | 5.030 | 5.155 | 5.573 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2018 | — | — |
KB Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AKKB HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
SAFE HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
ROLF E. BJERREGAARD HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
MASE Holding ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Lund | Management | 0 companies |
| Kristian Bundgaard | Management | 0 companies |
| Mogens Sørensen | Board of Directors | 0 companies |
| Rolf Eric Bjerregaard | Chairman | 0 companies |
| Oluf Bagge Hjortlund | Chairman | 0 companies |