| Revenue | DKK 3,4M | -6% |
| EBITDA | DKK -447K | -308% |
| Net profit | DKK -487K | -608% |
| Total assets | DKK 9,4M | +16% |
| Equity | DKK -2,4M | -25% |
| Employees | 5 | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 691 | 5.027 | 3.676 | 3.439 |
| Staff expenses | -2.859 | -2.879 | -3.237 | -3.826 |
| EBITDA | -2.168 | 834 | 215 | -447 |
| Depreciation & amort. | -0 | -26 | -53 | -44 |
| EBIT | -2.168 | 808 | 162 | -492 |
| Net financials | -418 | -138 | -156 | -90 |
| Profit before tax | -2.586 | 670 | 6 | -582 |
| Tax | -0 | 364 | 75 | -95 |
| Net profit | -2.586 | 307 | -69 | -487 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 4.564 | 7.244 | 8.123 | 9.407 |
| Equity | -2.186 | -1.879 | -1.948 | -2.435 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 6.750 | 9.101 | 10.028 | 11.842 |
| Total debt | 6.750 | 9.101 | 10.028 | 11.842 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 2021 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2026 | |
| Individual | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Adolfsen | Management | 0 companies |
| Magnus André Olsson | Chief Executive Officer | 0 companies |
| Leo Hoekstra | Board of Directors | 0 companies |
| Thilo Binné | Chairman | 0 companies |
| Marcus Leitz | Board of Directors | 0 companies |
| Christophe Feist | Board of Directors | 0 companies |
| Winfried Traub | Board of Directors | 0 companies |
| Pierre-Etienne Bindschedler | Chairman | 0 companies |
| Michael Binné | Board of Directors | 0 companies |