| Revenue | DKK -770K | +45% |
| EBITDA | DKK -1M | -53% |
| Net profit | DKK 1,2M | +238% |
| Total assets | DKK 6,9M | -3% |
| Equity | DKK 408K | -4% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -55 | -177 | -72 | -60 | -75 | -50 | -54 | -46 | -557 | -394 | 319 | -532 | -770 |
| Staff expenses | -0 | -0 | -350 | -0 | -0 | -0 | -105 | -132 | -6 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | -177 | -422 | -60 | -75 | -50 | -159 | -178 | -563 | -394 | 319 | -686 | -1.049 |
| Depreciation & amort. | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -18 | -16 | -10 | -119 | -0 | -0 |
| EBIT | -57 | -177 | -422 | -60 | -75 | -50 | -159 | -196 | -579 | -404 | 200 | -686 | -1.049 |
| Net financials | -1.779 | -521 | -844 | -154 | 354 | 1.416 | -630 | -245 | 557 | -195 | -195 | -189 | 1.895 |
| Profit before tax | -1.835 | -698 | -1.266 | -214 | 279 | 1.365 | -789 | -441 | -21 | -598 | 5 | -876 | 846 |
| Tax | -379 | 1.112 | -200 | -105 | 0 | -10 | -0 | -282 | -0 | -57 | -0 | -0 | -366 |
| Net profit | -1.456 | -1.810 | -1.066 | -109 | 279 | 1.376 | -789 | -159 | -21 | -542 | 5 | -876 | 1.213 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.643 | 10.816 | 8.265 | 12.610 | 11.500 | 14.494 | 14.156 | 14.174 | 10.728 | 8.239 | 8.906 | 7.154 | 6.932 |
| Equity | 184 | -1.626 | -2.691 | -2.801 | -2.521 | 1.747 | 2.518 | 3.009 | 2.988 | 2.446 | 1.451 | 425 | 408 |
| Long-term debt | 6.735 | 8.685 | 10.878 | 15.371 | 13.861 | 12.601 | 9.323 | 0 | 7.694 | 5.753 | 7.189 | 6.507 | 6.494 |
| Short-term debt | 6.723 | 3.757 | 78 | 39 | 160 | 145 | 2.314 | 11.165 | 47 | 40 | 266 | 221 | 30 |
| Total debt | 13.459 | 12.442 | 10.956 | 15.411 | 14.021 | 12.747 | 11.637 | 11.165 | 7.740 | 5.793 | 7.455 | 6.728 | 6.524 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 1989 | — | — |
KE Management | Management | 1989 | — | — |
ET | Audit | 1989 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
TB | Audit | 1994 | — | — |
JK Unofficial title | Unofficial title | 1989 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Chairman | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREDERICIAGADE HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Brinck Vikstrøm | Management | 0 companies |
| Kjeld Eugen Verner Mollerup Sørensen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Søren Bendixen | Chief Executive Officer | 0 companies |
| Thomas Benedictsen-Nislev | Audit | 0 companies |
| John Korsø Jensen | Unofficial title | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Rikke Barbro Bendixen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Niels Bo Willum Caspersen | Board of Directors | 0 companies |
| Kathrine Barbro Bendixen | Board of Directors | 0 companies |
| Janne Anette Mikkelsen | Chairman | 0 companies |
| Hans Mathias Damgaard Jensen | Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |