| Revenue | DKK -400K | +22% |
| EBITDA | DKK -400K | -22% |
| Net profit | DKK 38M | -12% |
| Total assets | DKK 244,6M | +11% |
| Equity | DKK 62,7M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -28 | — | -32 | -117 | 0 | -10 | -79 | -286 | -316 | -327 | -400 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28 | -28 | -28 | -25 | -32 | -117 | 0 | -10 | -79 | -286 | -316 | -327 | -400 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -28 | -28 | -28 | -25 | -32 | -117 | 0 | -10 | -79 | -286 | -316 | -327 | -400 |
| Net financials | -153 | -162 | -425 | -189 | -168 | -179 | 144.613 | 18 | 17.287 | 43.824 | -34.802 | 42.617 | 47.907 |
| Profit before tax | -180 | -190 | -453 | -214 | -200 | -296 | 144.613 | 8 | 17.208 | 43.538 | -35.118 | 42.290 | 47.507 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -470 | -450 | -7.636 | -890 | 9.550 |
| Net profit | -180 | -190 | -453 | -214 | -200 | -296 | 144.613 | 8 | 17.679 | 43.988 | -27.482 | 43.180 | 37.956 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.215 | 1.188 | 910 | 885 | 884 | 828 | 4 | 0 | 174.154 | 200.314 | 185.218 | 220.290 | 244.595 |
| Equity | -143.269 | -143.458 | -143.911 | -144.124 | -144.324 | -144.620 | -8 | 0 | 17.719 | 44.028 | 11.546 | 54.726 | 62.683 |
| Long-term debt | 131.000 | 131.000 | 131.000 | 131.000 | 131.000 | 131.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.484 | 13.646 | 13.821 | 14.009 | 14.209 | 14.448 | 12 | 0 | 156.435 | 156.286 | 173.672 | 165.563 | 181.912 |
| Total debt | 144.484 | 144.646 | 144.821 | 145.009 | 145.209 | 145.448 | 12 | 0 | 156.435 | 156.286 | 173.672 | 165.563 | 181.912 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Management | Management | 2004 | — | — |
ET | Audit | 1989 | — | — |
MK Management | Management | 1989 | — | — |
HF Management | Management | 2020 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
OR | Chairman | 1989 | — | — |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Friborg Invest ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Ravn | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Mikael Konnerup | Management | 0 companies |
| Henrik Friborg Jacobsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Stig Christensen | Board of Directors | 0 companies |
| Jacob Hjortshøj | Chairman | 0 companies |
| Nick Jensen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Johannes Christensen | Board of Directors | 0 companies |
| Ove Ravn | Chairman | 0 companies |
| Jens Galatius | Board of Directors | 0 companies |
| Preben Skelbæk Kristiansen | Board of Directors | 0 companies |
| Erik Arnbak | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Morten Groot | Board of Directors | 0 companies |
| Lisbeth Rischel Hilbert | Board of Directors | 0 companies |