| Revenue | DKK 1,6M | -11% |
| EBITDA | DKK -503K | +39% |
| Net profit | DKK -575K | +33% |
| Total assets | DKK 422K | -62% |
| Equity | DKK -2,7M | -30% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.095 | 2.527 | 2.507 | 1.886 | 2.157 | 2.358 | 2.009 | 1.372 | 2.112 | 1.946 | 1.846 | 1.644 |
| Staff expenses | -2.164 | -2.336 | -2.388 | -2.369 | -2.055 | -2.200 | -2.087 | -2.146 | -1.905 | -2.229 | -2.665 | -2.147 |
| EBITDA | -69 | 192 | 119 | -483 | 102 | 157 | -78 | -774 | 207 | -284 | -818 | -503 |
| Depreciation & amort. | -27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -96 | 192 | 119 | -483 | 102 | 157 | -78 | -774 | 207 | -284 | -818 | -503 |
| Net financials | 6 | -37 | -14 | -23 | -31 | -26 | -49 | -17 | -68 | -76 | -40 | -72 |
| Profit before tax | -91 | 154 | 105 | -505 | 71 | 131 | -127 | -791 | 139 | -360 | -859 | -575 |
| Tax | -0 | -293 | 32 | -0 | 21 | 30 | -27 | 83 | -0 | -0 | -0 | -0 |
| Net profit | -91 | 448 | 73 | -505 | 49 | 101 | -100 | -874 | 139 | -360 | -859 | -575 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.384 | 2.076 | 1.714 | 1.338 | 1.149 | 1.972 | 1.543 | 828 | 1.392 | 1.384 | 1.117 | 422 |
| Equity | -1.075 | 122 | 196 | -310 | -260 | -49 | -149 | -1.023 | -884 | -1.244 | -2.102 | -2.729 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.459 | 1.954 | 1.519 | 1.647 | 1.410 | 2.021 | 1.692 | 1.850 | 2.276 | 2.627 | 3.219 | 3.150 |
| Total debt | 2.459 | 1.954 | 1.519 | 1.647 | 1.410 | 2.021 | 1.692 | 1.850 | 2.276 | 2.627 | 3.219 | 3.150 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
BM | Audit | 1988 | — | — |
EE Management | Management | 1988 | — | — |
JK Management | Management | 1988 | — | — |
PE Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRAMBO VVS HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Bjørn Michael Bengtsson | Audit | 0 companies |
| Ewa-Dorota Eskelund | Management | 0 companies |
| John Kim Frambo | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |