| Revenue | DKK -6K | -67% |
| EBITDA | DKK -6K | +67% |
| Net profit | DKK -16K | +35% |
| Total assets | DKK 9K | -39% |
| Equity | DKK -138K | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.246 | 406 | 165 | 728 | 1.526 | -31 | -73 | 416 | -525 | 164 | 11 | 0 | -19 | -6 |
| Staff expenses | -569 | -476 | -224 | -0 | -0 | -0 | -0 | -0 | -187 | -409 | -40 | -0 | -0 | -0 |
| EBITDA | -1.760 | -71 | -59 | -95 | 352 | 389 | -273 | 248 | -712 | -245 | -29 | 0 | -19 | -6 |
| Depreciation & amort. | 28 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -3 | -3 | -10 | -0 | -0 |
| EBIT | -1.787 | -71 | -59 | -95 | 352 | 389 | -273 | 248 | -713 | -248 | -33 | -10 | -19 | -6 |
| Net financials | -467 | -406 | -294 | -284 | -321 | -296 | -304 | -201 | -119 | -0 | -0 | -1 | -6 | -10 |
| Profit before tax | -2.254 | -477 | -354 | -380 | 31 | 94 | -577 | 47 | -831 | -249 | -33 | -11 | -25 | -16 |
| Tax | -539 | -38 | -72 | -76 | -63 | -32 | -89 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.715 | -439 | -282 | -304 | 94 | 125 | -488 | 47 | -831 | -249 | -33 | -11 | -25 | -16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.579 | 15.702 | 15.701 | 14.885 | 12.968 | 10.128 | 10.133 | 6.891 | 391 | 134 | 55 | 22 | 15 | 9 |
| Equity | 3.789 | 3.476 | 3.194 | 2.890 | 2.984 | 3.110 | 2.622 | 2.629 | 298 | 49 | 16 | -24 | -122 | -138 |
| Long-term debt | 9.185 | 10.823 | 10.985 | 10.126 | 8.477 | 5.992 | 6.804 | 0 | 0 | 0 | 0 | 28 | 87 | 135 |
| Short-term debt | 2.101 | 1.063 | 1.253 | 1.683 | 1.385 | 937 | 707 | 4.262 | 93 | 85 | 39 | 19 | 50 | 12 |
| Total debt | 11.286 | 11.886 | 12.238 | 11.810 | 9.862 | 6.929 | 7.511 | 4.262 | 93 | 85 | 39 | 47 | 137 | 147 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Audit | Audit | 2010 | — | — |
AH | Audit | 1986 | — | — |
FE Management | Management | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frede Nielsen | Audit | 0 companies |
| Allan Hesseldahl Madsen | Audit | 0 companies |
| Flemming Elmfelt Nielsen | Management | 0 companies |
| Poul Jørgensen Offersen | Board of Directors | 0 companies |
| Joan Elisabeth Frandsen | Board of Directors | 0 companies |
| Claus Christiansen | Board of Directors | 0 companies |
| Alan Mieczyslaw Sigh Klitgaard | Board of Directors | 0 companies |
| Ingeborg Martine Nielsen | Board of Directors | 0 companies |
| Gert Sigurd Nielsen | Board of Directors | 0 companies |
| Helle Elisabeth Gluver | Board of Directors | 0 companies |