| Revenue | DKK -154K | +11% |
| EBITDA | DKK -334K | -5% |
| Net profit | DKK -1,3M | -338% |
| Total assets | DKK 16,2M | -8% |
| Equity | DKK 16,2M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -32 | -69 | -63 | -59 | -40 | -70 | -67 | -80 | -68 | -61 | -66 | -80 | -117 | -138 | -154 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -165 | -180 | -180 | -180 | -180 | -180 | -180 | -180 | -180 | -180 |
| EBITDA | -32 | -69 | -63 | -59 | -40 | -235 | -247 | -260 | -248 | -241 | -246 | -260 | -297 | -318 | -334 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -32 | -69 | -63 | -59 | -40 | -235 | -247 | -260 | -248 | -241 | -246 | -260 | -297 | -318 | -334 |
| Net financials | 798 | 711 | 1.796 | 1.622 | 127 | -319 | 1.004 | -430 | 1.946 | 1.032 | 3.361 | -152 | 3.715 | 1.007 | -1.301 |
| Profit before tax | 766 | 642 | 1.733 | 1.563 | 87 | -553 | 757 | -690 | 1.698 | 790 | 3.115 | -412 | 3.418 | 689 | -1.634 |
| Tax | 190 | 171 | 423 | 367 | 21 | -122 | 166 | -152 | 374 | 174 | 686 | -84 | 752 | 154 | -359 |
| Net profit | 576 | 471 | 1.310 | 1.195 | 65 | -431 | 590 | -538 | 1.324 | 616 | 2.430 | -328 | 2.666 | 535 | -1.275 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.908 | 8.330 | 9.901 | 10.976 | 10.675 | 10.234 | 10.824 | 10.229 | 11.746 | 12.346 | 15.274 | 14.981 | 17.525 | 17.566 | 16.234 |
| Equity | 10.743 | 8.213 | 9.475 | 10.621 | 10.637 | 10.206 | 10.744 | 10.206 | 11.531 | 12.146 | 14.576 | 14.249 | 16.915 | 17.450 | 16.175 |
| Long-term debt | 140 | 90 | 382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 704 | 17 | 0 | 0 |
| Short-term debt | 26 | 26 | 43 | 354 | 38 | 28 | 79 | 23 | 215 | 199 | 698 | 28 | 593 | 116 | 59 |
| Total debt | 166 | 117 | 425 | 354 | 38 | 28 | 79 | 23 | 215 | 199 | 698 | 732 | 610 | 116 | 59 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FF Management | Management | 1986 | — | — |
PM Management | Management | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Fogtmann | Management | 0 companies |
| Preben Mandrup | Management | 0 companies |
| Bjarne Grimstrup | Board of Directors | 0 companies |