| Revenue | DKK -2,1M | -326% |
| EBITDA | DKK -3,1M | -623% |
| Net profit | DKK -6,9M | -925% |
| Total assets | DKK 192K | -97% |
| Equity | DKK -3,9M | -230% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Revenue | 0 | 4 | — | 479 | 929 | -2.102 |
| Staff expenses | -0 | -0 | -0 | -1.268 | -1.360 | -1.015 |
| EBITDA | -7 | -5 | 0 | -789 | -431 | -3.117 |
| Depreciation & amort. | -0 | -0 | -0 | -10 | -313 | -3.719 |
| EBIT | -7 | -5 | 0 | -799 | -744 | -6.836 |
| Net financials | 0 | 0 | 0 | -36 | -319 | -198 |
| Profit before tax | 3 | -5 | 0 | -835 | -1.063 | -7.034 |
| Tax | -0 | -0 | -0 | -274 | -394 | -177 |
| Net profit | 3 | -5 | 0 | -561 | -669 | -6.857 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Total assets | 5 | 1 | 1 | 3.922 | 6.477 | 192 |
| Equity | 5 | 1 | 1 | 730 | 2.986 | -3.872 |
| Long-term debt | 0 | 0 | 0 | 3.000 | 3.293 | 0 |
| Short-term debt | 0 | 0 | 0 | 193 | 199 | 4.064 |
| Total debt | 0 | 0 | 0 | 3.193 | 3.492 | 4.064 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2022 | |
XTC ApS | Company | 10.0% | 10.0% | 2021 |
Globe Invest Virum ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 15.0% | 15.0% | 2022 | |
LETS KICK A/S | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Lassen Andreasen | Management | 0 companies |
| Thomas James Howard | Board of Directors | 0 companies |
| Henrik Rochat Rasmussen | Board of Directors | 0 companies |
| Jes Broeng | Board of Directors | 0 companies |
| Anders Borne Fauerskov | Chairman | 0 companies |