| Revenue | DKK 616K | -25% |
| EBITDA | DKK -230K | -171% |
| Net profit | DKK -394K | -371% |
| Total assets | DKK 5,3M | -4% |
| Equity | DKK 121K | -76% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.368 | -2.107 | 3.111 | 2.875 | 2.471 | 7.317 | 2.530 | 3.421 | 7.896 | 4.547 | 6.054 | 170 | 820 | 616 |
| Staff expenses | -813 | -1.024 | -1.426 | -1.866 | -1.931 | -2.696 | -2.281 | -2.054 | -2.924 | -3.043 | -2.730 | -821 | -497 | -846 |
| EBITDA | 555 | -1.072 | 1.684 | 1.009 | 539 | 4.621 | 250 | 1.367 | 4.973 | 1.504 | 3.324 | -652 | 322 | -230 |
| Depreciation & amort. | 6 | -5 | -5 | -5 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 550 | -1.078 | 1.679 | 1.004 | 536 | 4.621 | 250 | 1.367 | 4.973 | 1.504 | 3.324 | -652 | 322 | -230 |
| Net financials | -93 | -345 | 190 | 48 | 137 | 214 | -197 | -80 | -18 | -92 | -139 | -187 | -136 | -165 |
| Profit before tax | 457 | -704 | 1.869 | 1.052 | 674 | 4.835 | 53 | 1.287 | 4.955 | 1.412 | 3.185 | -839 | 186 | -394 |
| Tax | -0 | 334 | 460 | 251 | 147 | 1.064 | 12 | 283 | 1.090 | 311 | 701 | -184 | 41 | -0 |
| Net profit | 457 | -1.038 | 1.409 | 801 | 527 | 3.771 | 40 | 1.004 | 3.864 | 1.101 | 2.484 | -654 | 145 | -394 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.569 | 4.975 | 6.904 | 6.321 | 5.992 | 7.465 | 3.625 | 6.345 | 7.616 | 6.331 | 7.790 | 5.274 | 5.548 | 5.335 |
| Equity | 3.181 | 4.123 | 4.132 | 4.133 | 4.659 | 5.430 | 1.971 | 2.975 | 5.839 | 1.940 | 3.424 | 370 | 516 | 121 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 388 | -853 | 2.773 | 2.188 | 1.333 | 2.034 | 1.654 | 3.370 | 1.777 | 4.391 | 4.366 | 4.904 | 5.032 | 5.213 |
| Total debt | 388 | -853 | 2.773 | 2.188 | 1.333 | 2.034 | 1.654 | 3.370 | 1.777 | 4.391 | 4.366 | 4.904 | 5.032 | 5.213 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Audit | Audit | 1986 | — | — |
FW Management | Management | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANK W. POULSEN HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Bratholm | Audit | 0 companies |
| Frank William Poulsen | Management | 0 companies |