| Revenue | DKK 6M | -6% |
| EBITDA | DKK 1,5M | -52% |
| Net profit | DKK 1,1M | -52% |
| Total assets | DKK 10,4M | +17% |
| Equity | DKK 4,4M | -9% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.389 | 3.281 | 3.884 | 2.950 | 2.159 | 1.744 | 3.284 | 8.686 | 5.841 | 3.629 | 2.908 | 6.360 | 5.986 |
| Staff expenses | -3.054 | -2.850 | -2.427 | -2.196 | -2.113 | -2.166 | -1.789 | -2.208 | -2.701 | -2.500 | -2.594 | -3.293 | -4.509 |
| EBITDA | 1.335 | 431 | 1.458 | 754 | 45 | -422 | 1.494 | 6.479 | 3.139 | 1.031 | 314 | 3.066 | 1.477 |
| Depreciation & amort. | -79 | -81 | -46 | -60 | -36 | -17 | -28 | -100 | -128 | -81 | -73 | -61 | -35 |
| EBIT | 1.256 | 350 | 1.411 | 694 | 9 | -439 | 1.467 | 6.379 | 3.011 | 950 | 241 | 3.005 | 1.442 |
| Net financials | -116 | 439 | -2.811 | -4.792 | -1.321 | -3.272 | 516 | 24 | -91 | -30 | -43 | -97 | -43 |
| Profit before tax | 1.140 | 789 | -1.399 | -4.098 | -1.311 | -3.711 | 1.983 | 6.403 | 2.920 | 919 | 198 | 2.908 | 1.399 |
| Tax | 294 | 47 | 309 | 150 | 1 | -105 | 308 | 1.413 | 661 | 224 | 50 | 661 | 321 |
| Net profit | 846 | 742 | -1.709 | -4.248 | -1.312 | -3.606 | 1.675 | 4.990 | 2.259 | 696 | 148 | 2.247 | 1.077 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.513 | 18.033 | 13.050 | 6.969 | 6.403 | 10.430 | 11.346 | 16.005 | 5.998 | 5.374 | 6.402 | 8.898 | 10.418 |
| Equity | 1.276 | 2.018 | 309 | -3.939 | -812 | 1.832 | 3.507 | 5.490 | 2.849 | 2.427 | 2.575 | 4.822 | 4.409 |
| Long-term debt | 2.750 | 2.706 | 2.750 | 0 | 0 | 0 | 397 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.487 | 13.309 | 9.991 | 10.907 | 7.215 | 6.855 | 7.438 | 10.509 | 3.142 | 2.947 | 3.827 | 4.075 | 6.008 |
| Total debt | 13.237 | 16.015 | 12.741 | 10.907 | 7.215 | 6.855 | 7.834 | 10.509 | 3.142 | 2.947 | 3.827 | 4.075 | 6.008 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1990 | — | — |
BF Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
FOGA HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
BO FYHRING HOLDING ApS | Company | 20.0% | 20.0% | 2013 |
| Individual | 25.0% | 25.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Bo Fyhring Sørensen | Chief Executive Officer | 0 companies |
| Hans Ole Andersen | Chairman | 0 companies |
| Jesper Nielsen | Board of Directors | 0 companies |
| Niels Clemensen | Chairman | 0 companies |
| Morten Milthers | Board of Directors | 0 companies |
| Alexander Karl Wilhelm Nobert Nürnberg | Board of Directors | 0 companies |
| Kim Mikkelsen | Board of Directors | 0 companies |
| Martin Klaus Rudolf Alexander Nürnberg | Board of Directors | 0 companies |
| Andy Andersen | Board of Directors | 0 companies |
| Vincent Wilhelm Karl Justus Nürnberg | Board of Directors | 0 companies |