| Revenue | DKK -161K | -94% |
| EBITDA | DKK -456K | +89% |
| Net profit | DKK -317K | +93% |
| Total assets | DKK 12,7M | +1% |
| Equity | DKK 8,4M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 752 | -716 | 729 | 486 | 332 | 250 | 275 | 327 | 280 | 283 | 90 | -129 | -2.018 | -2.870 | -161 |
| Staff expenses | -1.209 | -972 | -843 | -718 | -679 | -679 | -679 | -692 | -805 | -959 | -1.052 | -1.123 | -1.121 | -1.166 | -295 |
| EBITDA | -457 | 1.348 | -113 | -232 | -347 | -429 | -404 | -364 | -526 | -676 | -961 | -1.252 | -3.139 | -4.258 | -456 |
| Depreciation & amort. | -642 | -546 | -447 | -379 | -163 | -120 | -38 | -77 | -87 | -83 | -34 | -93 | -110 | -99 | -21 |
| EBIT | -1.098 | 802 | -560 | -611 | -510 | -548 | -442 | -441 | -613 | -759 | -996 | -1.346 | -3.249 | -4.357 | -477 |
| Net financials | -395 | -305 | 97 | -136 | -96 | 149 | -100 | -171 | -96 | 125 | -142 | 311 | -757 | 12 | 55 |
| Profit before tax | -1.494 | 818 | 290 | -232 | -606 | -400 | -542 | -613 | -709 | -633 | -1.137 | -1.035 | -4.006 | -4.345 | -422 |
| Tax | -282 | 263 | 377 | 257 | -225 | -151 | -6 | -97 | -183 | -257 | -2.855 | -226 | 94 | 32 | -105 |
| Net profit | -1.211 | 554 | -86 | -489 | -381 | -249 | -536 | -516 | -526 | -376 | 1.717 | -809 | -4.101 | -4.377 | -317 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.147 | 3.702 | 3.049 | 2.327 | 2.251 | 1.880 | 1.529 | 970 | 1.016 | 945 | 4.403 | 13.596 | 13.169 | 12.556 | 12.720 |
| Equity | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 1.842 | 1.034 | 13.096 | 8.719 | 8.402 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.022 | -3.577 | 2.924 | 2.202 | 2.126 | 1.755 | 1.404 | 845 | 891 | 820 | 2.561 | 12.562 | 73 | 3.837 | 4.319 |
| Total debt | 4.022 | -3.577 | 2.924 | 2.202 | 2.126 | 1.755 | 1.404 | 845 | 891 | 820 | 2.561 | 12.562 | 73 | 3.837 | 4.319 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
PG Management | Management | 1990 | — | — |
SS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fremaka Holding ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Gerskov Larsen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Charlotte Larsen | Chairman | 0 companies |
| Karen Margrethe Larsen | Board of Directors | 0 companies |
| Hans Erik Maegaard Hansen | Board of Directors | 0 companies |
| Herluf Gerskov Larsen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |