| Revenue | DKK 305K | -73% |
| EBITDA | DKK 127K | -89% |
| Net profit | DKK -45K | -106% |
| Total assets | DKK 2,1M | +0% |
| Equity | DKK 1,3M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 94 | 121 | 121 | 132 | 343 | 180 | 216 | 216 | 216 | 216 | 53 | 40 | 1.118 | 305 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -178 |
| EBITDA | 94 | 121 | 121 | 132 | 313 | 149 | 147 | 150 | 148 | 150 | -31 | 40 | 1.118 | 127 |
| Depreciation & amort. | 36 | 36 | 38 | 45 | -45 | -45 | -53 | -57 | -57 | -57 | -57 | -57 | -57 | -57 |
| EBIT | 58 | 85 | 84 | 87 | 268 | 104 | 94 | 93 | 91 | 92 | -88 | -17 | 1.061 | 69 |
| Net financials | -61 | -37 | -50 | -88 | -43 | -65 | -34 | -24 | -35 | -37 | -17 | -24 | -102 | -89 |
| Profit before tax | -3 | 48 | 33 | -1 | 225 | 39 | 61 | 69 | 56 | 55 | -105 | -41 | 958 | -20 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 15 | 12 | 14 | -0 | -0 | 181 | 26 |
| Net profit | -3 | 48 | 33 | -1 | 225 | 39 | 61 | 54 | 44 | 41 | -105 | -41 | 778 | -45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.449 | 1.414 | 1.664 | 1.568 | 1.594 | 1.692 | 1.541 | 1.622 | 1.630 | 1.500 | 1.507 | 1.471 | 2.137 | 2.140 |
| Equity | 121 | 169 | 202 | 201 | 426 | 465 | 526 | 579 | 623 | 665 | 560 | 518 | 1.296 | 1.251 |
| Long-term debt | 1.035 | 973 | 914 | 855 | 821 | 761 | 698 | 633 | 573 | 510 | 450 | 398 | 340 | 302 |
| Short-term debt | 293 | 272 | 548 | 512 | 347 | 466 | 317 | 409 | 434 | 325 | 497 | 555 | 500 | 587 |
| Total debt | 1.328 | 1.245 | 1.462 | 1.367 | 1.168 | 1.227 | 1.016 | 1.042 | 1.007 | 835 | 947 | 953 | 841 | 889 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Founder | Founder | 1989 | — | — |
JM Founder | Founder | 1989 | — | — |
JK Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Fritz Slotved Frederiksen | Founder | 0 companies |
| Jørn Mørk | Founder | 0 companies |
| Jørgen Kruse | Founder | 0 companies |
| Britta Lindblad Frederiksen | Board of Directors | 0 companies |