| Revenue | DKK 1M | +66% |
| EBITDA | DKK 139K | +55% |
| Net profit | DKK 39K | +398% |
| Total assets | DKK 681K | +87% |
| Equity | DKK 110K | +54% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 412 | 553 | 294 | 612 | 1.015 |
| Staff expenses | -382 | -490 | -279 | -523 | -875 |
| EBITDA | 29 | 63 | 15 | 90 | 139 |
| Depreciation & amort. | -11 | -58 | -96 | -94 | -70 |
| EBIT | 18 | 5 | -81 | -5 | 70 |
| Net financials | -4 | -2 | -12 | -8 | -14 |
| Profit before tax | 14 | 3 | -92 | -13 | 55 |
| Tax | 12 | 4 | -26 | 0 | 17 |
| Net profit | 3 | -1 | -66 | -13 | 39 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 405 | 413 | 312 | 365 | 681 |
| Equity | 152 | 151 | 84 | 71 | 110 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 229 | 235 | 226 | 291 | 555 |
| Total debt | 229 | 235 | 226 | 291 | 555 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FS Management | Management | 2025 |
| Former (1) | ||
CZ Management | Management | 2019 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Steen Odsinger | Management | 0 companies |
| Connie Zoffmann Odsinger | Management | 0 companies |