| Revenue | DKK 945K | -12% |
| EBITDA | DKK 1,1M | -11% |
| Net profit | DKK -454K | -371% |
| Total assets | DKK 37,9M | +1% |
| Equity | DKK 4,6M | -9% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 152 | 1.005 | 1.098 | 1.338 | 1.079 | 945 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.906 | 1.019 | -1.668 | 4.338 | 1.279 | 1.145 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.906 | 1.019 | -1.668 | 4.338 | 1.279 | 1.145 |
| Net financials | 2.823 | -626 | -3.460 | 1.950 | -1.203 | -1.526 |
| Profit before tax | 2.975 | 379 | -2.361 | 3.288 | -124 | -582 |
| Tax | 665 | 81 | -523 | 669 | -27 | -128 |
| Net profit | 2.310 | 299 | -1.838 | 2.619 | -96 | -454 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 31.094 | 31.030 | 34.050 | 37.409 | 37.521 | 37.906 |
| Equity | 4.310 | 4.608 | 2.770 | 5.158 | 5.062 | 4.608 |
| Long-term debt | 25.168 | 24.713 | 30.042 | 30.157 | 30.707 | 31.595 |
| Short-term debt | 951 | 963 | 1.016 | 1.203 | 889 | 968 |
| Total debt | 26.119 | 25.676 | 31.058 | 31.360 | 31.596 | 32.563 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 2019 | — | — |
AF Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
12. juni 2022 ApS | Company | 33.3% | 33.3% | 2022 |
Dovetail ApS | Company | 33.3% | 33.3% | 2019 |
Store sko ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Nørgaard Wiidau | Management | 0 companies |
| Anders Flemming Hansen | Management | 0 companies |
| Bo Raahauge Rasmussen | Board of Directors | 0 companies |
| Christian Ellegaard | Board of Directors | 0 companies |