| Revenue | DKK -149K | -102% |
| EBITDA | DKK -149K | -102% |
| Net profit | DKK 359K | -92% |
| Total assets | DKK 100,9M | -11% |
| Equity | DKK 74,8M | +1% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.625 | 409.215 | 328.724 | 5.569 | 1.344 | 4.471 | -2.230 | 2.810 | 6.599 | 9.172 | 6.353 | -149 |
| Staff expenses | -5.186 | -6.432 | -2.213 | -1.399 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.439 | 5.414 | 769 | 4.170 | 1.344 | 4.471 | -2.230 | 4.839 | 6.599 | 9.172 | 6.353 | -149 |
| Depreciation & amort. | -2.401 | -1.696 | -414 | -1.020 | -663 | -1.020 | -1.366 | -1.388 | -1.437 | -1.366 | -1.366 | -114 |
| EBIT | -961 | 3.718 | 355 | 3.150 | 681 | 3.451 | -3.596 | 3.451 | 5.162 | 7.806 | 4.987 | -263 |
| Net financials | -2.421 | -2.965 | -1.323 | -2.593 | 1.960 | -81 | -11 | -8 | -113 | 140 | 740 | 766 |
| Profit before tax | -3.383 | 753 | -968 | 558 | 2.641 | 3.370 | -3.607 | 1.414 | 5.049 | 7.946 | 5.727 | 503 |
| Tax | -723 | 208 | -213 | 147 | 81 | 785 | -753 | 333 | 1.162 | 1.781 | 1.387 | 144 |
| Net profit | -2.660 | 544 | -755 | 411 | 2.560 | 2.585 | -2.854 | 1.081 | 3.887 | 6.165 | 4.340 | 359 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 148.703 | 161.848 | 159.817 | 113.857 | 92.188 | 99.054 | 117.835 | 88.787 | 74.426 | 109.733 | 113.839 | 100.938 |
| Equity | 56.392 | 56.936 | 56.181 | 56.592 | 59.152 | 61.737 | 58.883 | 59.964 | 63.851 | 71.436 | 74.356 | 74.815 |
| Long-term debt | 32.720 | 74.726 | 76.259 | 39.419 | 9.164 | 0 | 2.815 | 1.939 | 1.349 | 666 | 0 | 0 |
| Short-term debt | 59.591 | 30.186 | 27.377 | 17.845 | 23.872 | 37.317 | 56.137 | 26.884 | 9.226 | 37.631 | 39.483 | 26.123 |
| Total debt | 92.311 | 104.912 | 103.636 | 57.264 | 33.036 | 37.317 | 58.952 | 28.823 | 10.575 | 38.297 | 39.483 | 26.123 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Management | Management | 1997 | — | — |
ET | Audit | 1988 | — | — |
KE Management | Management | 1988 | — | — |
CW Management | Management | 1998 | — | — |
PE Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 1988 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FS 11 ApS | Company | 100.0% | 100.0% | 2019 |
FS 11 ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Leo Thylander | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Knud Erik Sørensen | Management | 0 companies |
| Carsten Wandorf | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Karoly Laszlo Nemeth | Board of Directors | 0 companies |
| Finn Lyders Larsen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Marianne Dyrhoff Nyegaard | Board of Directors | 0 companies |
| Andreas Rasmussen | Board of Directors | 0 companies |
| Jens Alfred Vendelbo | Chairman | 0 companies |
| Jesper Fors Holmark | Board of Directors | 0 companies |
| Birgitte Steenstrup Nemeth | Board of Directors | 0 companies |
| Poul Erik Have | Chairman | 0 companies |
| Fritz Henrik Schur | Deputy Chairman | 0 companies |
| Martin Rudolf Engberg Kasten | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Fritz Schur | Board of Directors | 0 companies |