| Revenue | DKK 1,3M | +6% |
| EBITDA | DKK 1,3M | +6% |
| Net profit | DKK 985K | +6% |
| Total assets | DKK 3,9M | +24% |
| Equity | DKK 3,4M | +40% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.243 | 6.795 | 6.785 | 7.959 | 6.388 | 5.174 | 4.447 | 4.417 | 1.891 | 1.259 | 1.562 | 1.245 | 1.188 | 1.260 |
| Staff expenses | -4.431 | -4.085 | -3.636 | -4.075 | -4.005 | -3.355 | -2.860 | -2.786 | -1.244 | -881 | -1.131 | -292 | -0 | -0 |
| EBITDA | 2.812 | 2.711 | 3.149 | 3.884 | 2.382 | 1.819 | 1.587 | 1.631 | 1.411 | 378 | 431 | 953 | 1.188 | 1.260 |
| Depreciation & amort. | -100 | -96 | -81 | -60 | -250 | -288 | -301 | -310 | 382 | -212 | -0 | -0 | -0 | -0 |
| EBIT | 2.712 | 2.614 | 3.067 | 3.824 | 2.133 | 1.531 | 1.285 | 1.320 | 1.029 | 166 | 431 | 953 | 1.188 | 1.260 |
| Net financials | 248 | 177 | 54 | 53 | 16 | 16 | 4 | -2 | 5 | 14 | -3 | 7 | 4 | 2 |
| Profit before tax | 2.960 | 2.792 | 3.121 | 3.877 | 2.149 | 1.547 | 1.289 | 1.319 | 1.030 | 180 | 428 | 960 | 1.191 | 1.262 |
| Tax | 737 | 705 | 765 | 920 | 487 | 345 | 292 | 299 | 230 | 42 | 99 | 214 | 262 | 278 |
| Net profit | 2.222 | 2.087 | 2.355 | 2.957 | 1.662 | 1.202 | 997 | 1.020 | 800 | 138 | 329 | 745 | 929 | 985 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.990 | 17.607 | 17.676 | 18.895 | 20.651 | 20.698 | 21.273 | 20.460 | 19.396 | 3.442 | 3.722 | 2.168 | 3.184 | 3.938 |
| Equity | 9.733 | 4.820 | 3.176 | 3.632 | 2.294 | 1.497 | 1.494 | 1.514 | 2.314 | 451 | 780 | 1.526 | 2.455 | 3.440 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.257 | 12.778 | 14.500 | 15.231 | 18.315 | 19.131 | 19.727 | 18.920 | 17.066 | 2.990 | 2.942 | 642 | 729 | 499 |
| Total debt | 7.257 | 12.778 | 14.500 | 15.231 | 18.315 | 19.131 | 19.727 | 18.920 | 17.066 | 2.990 | 2.942 | 642 | 729 | 499 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 1994 | — | — |
| Audit | 2000 | — | — | |
ET | Audit | 1994 | — | — |
HF Management | Management | 1994 | — | — |
PE Management | Management | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HENRIK FRUERGAARD ApS | Company | 100.0% | 100.0% | 2000 |
FRUERGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Fruergaard Rasmussen | Management | 0 companies |
| Laila Yvonne Boesen Rasmussen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Henrik Fruergaard Rasmussen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |