| Revenue | — | — |
| EBITDA | DKK 1,6M | +655% |
| Net profit | DKK 1,5M | +610% |
| Total assets | DKK 25,1M | +9% |
| Equity | DKK 10,9M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 51 | 92 | -55 | 228 | 456 | 418 | 0 | -266 | -42 | -56 | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 51 | 92 | -55 | -249 | -164 | 261 | -249 | -4.585 | -42 | -56 | 440 | 215 | 1.624 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 51 | 92 | -55 | -249 | -164 | 261 | -249 | -4.585 | -42 | -56 | 440 | 215 | 1.624 |
| Net financials | -237 | -701 | -79 | 0 | -87 | 232 | 21 | -335 | 90 | 28 | -155 | -164 | -140 |
| Profit before tax | -1.184 | -20 | 695 | -371 | 85 | 338 | -409 | -4.639 | 48 | -28 | 285 | 51 | 1.484 |
| Tax | -237 | -5 | 138 | -0 | 13 | 35 | -0 | -0 | -0 | -6 | 63 | -165 | -50 |
| Net profit | -948 | -15 | 557 | -371 | 72 | 303 | -409 | -4.639 | 48 | -22 | 222 | 216 | 1.535 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.541 | 17.539 | 14.331 | 38.041 | 38.297 | 38.500 | 37.748 | 34.050 | 16.491 | 21.168 | 22.092 | 22.947 | 25.092 |
| Equity | 14.091 | 13.706 | 14.213 | 13.592 | 13.664 | 13.967 | 13.558 | 8.919 | 8.966 | 8.944 | 9.166 | 9.383 | 10.917 |
| Long-term debt | 0 | 0 | 0 | 24.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -3.450 | -3.833 | 118 | 335 | 24.633 | 24.533 | 24.190 | 25.131 | 7.525 | 12.223 | 12.863 | 13.564 | 14.174 |
| Total debt | -3.450 | -3.833 | 118 | 24.449 | 24.633 | 24.533 | 24.190 | 25.131 | 7.525 | 12.223 | 12.863 | 13.564 | 14.174 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
TJ Management | Management | 2017 | — | — |
SS Management | Management | 1991 | — | — |
KV Management | Management | 2017 | — | — |
VV Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREDHEIM INVEST ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2001 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Tina Jeannette Vibe-Petersen | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Kim Vibe-Petersen | Management | 0 companies |
| Venke Vibe-Petersen | Management | 0 companies |
| Helga Vibe-Petersen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |