| Revenue | DKK 3,4M | +126% |
| EBITDA | DKK 1M | +159% |
| Net profit | DKK 482K | +121% |
| Total assets | DKK 8,6M | -8% |
| Equity | DKK -1,1M | +31% |
| Employees | 9 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 141 | 1.073 | 3.677 | 4.064 | 5.325 | 1.484 | 3.359 |
| Staff expenses | -754 | -1.072 | -2.965 | -3.469 | -4.029 | -3.212 | -2.335 |
| EBITDA | -613 | 1 | 712 | 594 | 1.296 | -1.728 | 1.023 |
| Depreciation & amort. | -92 | -84 | -173 | -277 | -312 | -235 | -147 |
| EBIT | -705 | -83 | 539 | 317 | 984 | -1.963 | 876 |
| Net financials | -28 | -58 | -238 | -252 | -413 | -517 | -545 |
| Profit before tax | -733 | -141 | 301 | 65 | 571 | -2.480 | 331 |
| Tax | -160 | -28 | 68 | 20 | 134 | -139 | -152 |
| Net profit | -573 | -112 | 233 | 45 | 438 | -2.341 | 482 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.218 | 5.761 | 7.524 | 7.334 | 8.589 | 9.370 | 8.618 |
| Equity | 170 | 57 | 290 | 335 | 773 | -1.568 | -1.086 |
| Long-term debt | 0 | 4.556 | 4.754 | 4.187 | 5.322 | 5.566 | 5.668 |
| Short-term debt | 1.048 | 1.148 | 2.480 | 2.812 | 2.461 | 5.372 | 4.036 |
| Total debt | 1.048 | 5.704 | 7.234 | 6.999 | 7.782 | 10.938 | 9.704 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
CS Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LØWÉN Copenhagen ApS | Company | 50.0% | 50.0% | 2019 |
FOGED HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
FBHolding ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Fillip Løwen Nielsen | Chief Executive Officer | 0 companies |
| Cecilie Svendsen Vinde | Management | 0 companies |
| Frank Foged Birkegaard | Board of Directors | 0 companies |
| Preben Svendsen | Chairman | 0 companies |