| Revenue | DKK 10,8M | +5% |
| EBITDA | DKK 3,1M | -2% |
| Net profit | DKK 2,6M | -2% |
| Total assets | DKK 18,8M | +5% |
| Equity | DKK 17M | +18% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.786 | 7.264 | 6.793 | 7.576 | 8.628 | 8.753 | 9.761 | 9.782 | 8.687 | 9.879 | 9.618 | 8.809 | 10.333 | 10.843 |
| Staff expenses | -835 | -881 | -591 | -833 | -848 | -1.286 | -1.277 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.719 | 2.373 | 2.387 | 2.264 | 3.819 | 3.593 | 4.214 | 2.850 | 2.915 | 4.106 | 3.498 | 2.191 | 3.184 | 3.135 |
| Depreciation & amort. | -73 | -88 | -102 | -0 | -0 | -0 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.646 | 2.285 | 2.285 | 2.264 | 3.819 | 3.593 | 4.165 | 2.850 | 2.915 | 4.106 | 3.498 | 2.191 | 3.184 | 3.135 |
| Net financials | -714 | 39 | 53 | 2 | 107 | 234 | 231 | 23 | 74 | 218 | 37 | 79 | 224 | 203 |
| Profit before tax | 1.933 | 2.324 | 2.338 | 2.266 | 3.926 | 3.827 | 4.396 | 2.872 | 2.989 | 4.324 | 3.535 | 2.270 | 3.408 | 3.338 |
| Tax | 483 | 589 | 582 | 549 | 853 | 846 | 969 | 636 | 659 | 953 | 780 | 504 | 762 | 751 |
| Net profit | 1.450 | 1.735 | 1.756 | 1.717 | 3.073 | 2.981 | 3.427 | 2.236 | 2.329 | 3.371 | 2.755 | 1.766 | 2.646 | 2.587 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.224 | 9.590 | 10.703 | 11.294 | 15.098 | 16.505 | 14.678 | 12.848 | 14.605 | 16.560 | 12.817 | 15.223 | 17.891 | 18.822 |
| Equity | 6.621 | 7.656 | 7.812 | 8.888 | 11.445 | 12.527 | 10.714 | 9.384 | 9.117 | 10.487 | 10.042 | 11.808 | 14.454 | 17.041 |
| Long-term debt | 35 | 35 | 0 | 0 | 0 | 0 | 0 | 53 | 168 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.567 | 1.898 | 2.891 | 2.327 | 3.552 | 3.978 | 3.893 | 3.389 | 5.319 | 6.073 | 2.773 | 3.415 | 3.437 | 1.773 |
| Total debt | 2.603 | 1.933 | 2.891 | 2.327 | 3.552 | 3.978 | 3.893 | 3.442 | 5.487 | 6.073 | 2.773 | 3.415 | 3.437 | 1.773 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FJC Invest ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 50.0% | 50.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Juuelsager Clausen | Management | 0 companies |
| Henning Hvitved Pedersen | Chairman | 0 companies |
| Gus Peter Frousiakis | Board of Directors | 0 companies |
| Torkild Hofman | Chairman | 0 companies |
| Dorte Birgitte Houge Clausen | Board of Directors | 0 companies |