| Revenue | DKK 6,7M | +15% |
| EBITDA | DKK 475K | -81% |
| Net profit | DKK 334K | -83% |
| Total assets | DKK 20,3M | +8% |
| Equity | DKK -907K | +27% |
| Employees | 15 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -138 | 227 | 231 | -610 | -3.887 | 5.849 | 6.719 |
| Staff expenses | -0 | -0 | -285 | -409 | -2.509 | -3.300 | -6.244 |
| EBITDA | -138 | 227 | -54 | -1.019 | -6.399 | 2.549 | 475 |
| Depreciation & amort. | -4 | -4 | -0 | -0 | -0 | -9 | -15 |
| EBIT | -142 | 223 | -54 | -1.019 | -6.399 | 2.540 | 460 |
| Net financials | -4 | -3 | -4 | -3 | 637 | -41 | -33 |
| Profit before tax | -146 | 219 | -58 | -1.022 | -5.762 | 2.499 | 427 |
| Tax | -31 | 48 | -13 | -224 | -1.267 | 550 | 93 |
| Net profit | -115 | 171 | -45 | -797 | -4.494 | 1.949 | 334 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 338 | 391 | 1.062 | 1.333 | 24.110 | 18.690 | 20.252 |
| Equity | -10 | 161 | 786 | 1.304 | -3.190 | -1.241 | -907 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 347 | 230 | 276 | 29 | 27.300 | 19.929 | 21.157 |
| Total debt | 347 | 230 | 276 | 29 | 27.300 | 19.929 | 21.157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOOD Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Steenor Fusager | Chief Executive Officer | 0 companies |
| Rasmus Berggreen | Board of Directors | 0 companies |
| Christopher Marc Rabenhorst | Chairman | 0 companies |
| Jonas Springborg | Board of Directors | 0 companies |