| Revenue | DKK -5,3M | +45% |
| EBITDA | DKK -15,4M | -187% |
| Net profit | DKK -16,2M | -253% |
| Total assets | DKK 464,3M | +90% |
| Equity | DKK 116,2M | -12% |
| Employees | 10 | — |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | -732 | -3.670 | -5.321 |
| Staff expenses | -0 | -1.681 | -10.050 |
| EBITDA | -732 | -5.351 | -15.371 |
| Depreciation & amort. | -0 | -0 | -28 |
| EBIT | -732 | -5.351 | -15.398 |
| Net financials | -1.679 | 14.049 | -6.447 |
| Profit before tax | -2.412 | 8.697 | -21.845 |
| Tax | -440 | -1.909 | -5.622 |
| Net profit | -1.972 | 10.606 | -16.223 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Total assets | 203.845 | 243.832 | 464.298 |
| Equity | -1.932 | 132.414 | 116.192 |
| Long-term debt | 0 | 0 | 28.764 |
| Short-term debt | 205.776 | 111.418 | 319.342 |
| Total debt | 205.776 | 111.418 | 348.106 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Stage Appel Olsen | Management | 0 companies |
| Øyvind Ivar Emblem | Chairman | 0 companies |
| Gjermund Söder Vegge | Board of Directors | 0 companies |