| Revenue | DKK 1,2M | +7% |
| EBITDA | DKK 1,2M | +153% |
| Net profit | DKK 688K | +133% |
| Total assets | DKK 54,2M | +1% |
| Equity | DKK 23,3M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 847 | 1.139 | 1.147 | 659 | 777 | 761 | 903 | 977 | 986 | 934 | 839 | 1.143 | 1.222 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 427 | 863 | 1.703 | 659 | 777 | 761 | 903 | 3.977 | 5.986 | 13.030 | 839 | -2.319 | 1.222 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 427 | 863 | 1.703 | 659 | 777 | 761 | 903 | 3.977 | 5.986 | 13.030 | 839 | -2.319 | 1.222 |
| Net financials | -383 | -366 | -289 | -616 | -343 | -333 | -355 | -404 | -271 | -263 | -236 | -323 | -339 |
| Profit before tax | 619 | 497 | 1.414 | 5.350 | 314 | 428 | 1.298 | 3.572 | 5.715 | 12.766 | 602 | -2.643 | 882 |
| Tax | 156 | 28 | 320 | 1.180 | 84 | 95 | 287 | 786 | 1.258 | 2.809 | 134 | -580 | 195 |
| Net profit | 464 | 469 | 1.094 | 4.170 | 230 | 334 | 1.011 | 2.786 | 4.457 | 9.958 | 468 | -2.063 | 688 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.058 | 18.078 | 19.162 | 25.839 | 26.081 | 26.315 | 27.862 | 30.921 | 36.194 | 48.906 | 56.546 | 53.608 | 54.210 |
| Equity | 2.608 | 3.077 | 3.906 | 6.075 | 5.668 | 6.002 | 7.013 | 9.799 | 14.257 | 24.214 | 24.682 | 22.619 | 23.307 |
| Long-term debt | 12.289 | 19.489 | 19.476 | 14.977 | 15.657 | 15.502 | 15.347 | 14.895 | 14.491 | 14.086 | 21.201 | 20.797 | 20.391 |
| Short-term debt | 2.436 | 4.550 | 4.579 | 2.674 | 2.842 | 2.886 | 3.385 | 3.422 | 3.517 | 3.991 | 4.023 | 4.291 | 4.589 |
| Total debt | 14.726 | 14.294 | 14.317 | 17.650 | 18.499 | 18.389 | 18.732 | 18.317 | 18.008 | 18.077 | 25.224 | 25.088 | 24.979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Founder | Founder | 1987 | — | — |
AN Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
JK Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREDERIKSBERG ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Kirk Zøllner | Founder | 0 companies |
| Allan Nørgaard | Chief Executive Officer | 0 companies |
| John Keltov | Founder | 0 companies |
| Gregers Rolighed Lauridsen | Board of Directors | 0 companies |
| Tom Lundsgaard Zøllner | Chairman | 0 companies |
| Tobias Nørgaard | Board of Directors | 0 companies |
| Allan Winther-Rasmussen | Board of Directors | 0 companies |
| Aage Theodor Zøllner | Board of Directors | 0 companies |
| Anette Vognsen | Board of Directors | 0 companies |
| Karin Margaretha Kristina Zøllner | Board of Directors | 0 companies |