| Revenue | DKK -100K | -184% |
| EBITDA | DKK -214K | -453% |
| Net profit | DKK -658K | -201% |
| Total assets | DKK 3,4M | -42% |
| Equity | DKK 1,4M | +320% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -463 | -221 | 89 | 119 | -100 |
| Staff expenses | -447 | -595 | -406 | -59 | -0 |
| EBITDA | -1.124 | 966 | -230 | 61 | -214 |
| Depreciation & amort. | -1 | -16 | -16 | -16 | -39 |
| EBIT | -1.125 | 950 | -246 | 44 | -253 |
| Net financials | -138 | 1.554 | -191 | -263 | -259 |
| Profit before tax | -1.263 | 722 | -524 | -218 | -512 |
| Tax | -2 | -120 | -114 | -0 | 146 |
| Net profit | -1.261 | 842 | -410 | -218 | -658 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.037 | 5.860 | 6.030 | 5.884 | 3.422 |
| Equity | -861 | -19 | -429 | -647 | 1.422 |
| Long-term debt | 1.753 | 1.709 | 1.707 | 1.683 | 1.656 |
| Short-term debt | 4.145 | 4.170 | 4.752 | 4.848 | 344 |
| Total debt | 5.898 | 5.879 | 6.459 | 6.532 | 2.000 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FN Management | Management | 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Nielsen | Management | 0 companies |
| Sarah Nielsen | Board of Directors | 0 companies |
| Tina Bach Nielsen | Chairman | 0 companies |