| Revenue | DKK 14M | +83% |
| EBITDA | DKK 4,8M | +48% |
| Net profit | DKK 2M | +17% |
| Total assets | DKK 11,4M | +48% |
| Equity | DKK 6,7M | +169% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 150 | 145 | 1.455 | 3.456 | 7.661 | 14.019 |
| Staff expenses | -1 | -671 | -1.346 | -3.572 | -4.426 | -9.245 |
| EBITDA | 149 | -526 | 109 | -116 | 3.235 | 4.774 |
| Depreciation & amort. | -34 | -186 | -602 | -940 | -998 | -1.557 |
| EBIT | 115 | -712 | -493 | -1.056 | 2.238 | 3.217 |
| Net financials | -3 | -61 | -125 | -264 | -461 | -541 |
| Profit before tax | 112 | -774 | -618 | -1.321 | 1.776 | 2.676 |
| Tax | 26 | -169 | -35 | -0 | 29 | 636 |
| Net profit | 86 | -605 | -583 | -1.321 | 1.748 | 2.039 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 652 | 1.660 | 2.758 | 4.444 | 7.691 | 11.370 |
| Equity | 266 | -338 | -921 | -2.242 | 2.506 | 6.745 |
| Long-term debt | 0 | 1.036 | 2.123 | 5.041 | 2.979 | 2.003 |
| Short-term debt | 360 | 927 | 1.556 | 1.644 | 2.178 | 1.957 |
| Total debt | 360 | 1.963 | 3.679 | 6.685 | 5.157 | 3.960 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ProfitMetrics Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Sand Boysen | Chief Executive Officer | 0 companies |