| Revenue | DKK 601K | +10% |
| EBITDA | DKK 601K | +10% |
| Net profit | DKK 906K | +88% |
| Total assets | DKK 12,4M | +5% |
| Equity | DKK 11,4M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 468 | 532 | 493 | 570 | 502 | 614 | 632 | 614 | 552 | 1.196 | 511 | 549 | 601 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 468 | 532 | 493 | 570 | 502 | 614 | 632 | 614 | 552 | 1.196 | 511 | 549 | 601 |
| Depreciation & amort. | -93 | -93 | -93 | -93 | -93 | -144 | -144 | -144 | -144 | -132 | -134 | -134 | -134 |
| EBIT | 375 | 438 | 400 | 477 | 409 | 470 | 489 | 470 | 408 | 1.064 | 377 | 415 | 467 |
| Net financials | -106 | 54 | 275 | 223 | 377 | 586 | 116 | 394 | 887 | 612 | 1.087 | 176 | 570 |
| Profit before tax | 269 | 492 | 675 | 700 | 787 | 1.056 | 604 | 864 | 1.294 | 1.676 | 1.464 | 591 | 1.037 |
| Tax | 66 | 61 | 68 | 84 | 70 | 88 | 98 | 97 | 81 | 208 | 86 | 109 | 131 |
| Net profit | 203 | 431 | 607 | 616 | 717 | 967 | 506 | 767 | 1.214 | 1.468 | 1.378 | 482 | 906 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.253 | 7.365 | 8.619 | 8.779 | 9.120 | 9.722 | 9.826 | 10.148 | 10.600 | 11.137 | 12.052 | 11.883 | 12.431 |
| Equity | 3.751 | 3.989 | 4.396 | 5.012 | 5.527 | 6.287 | 6.582 | 7.133 | 8.125 | 9.367 | 10.516 | 10.763 | 11.421 |
| Long-term debt | 2.578 | 2.361 | 3.153 | 2.865 | 2.574 | 2.275 | 1.978 | 1.678 | 1.375 | 975 | 847 | 351 | 253 |
| Short-term debt | 725 | 837 | 889 | 718 | 834 | 983 | 1.099 | 1.179 | 951 | 646 | 561 | 664 | 675 |
| Total debt | 3.303 | 3.198 | 4.042 | 3.583 | 3.408 | 3.258 | 3.077 | 2.857 | 2.326 | 1.621 | 1.409 | 1.014 | 928 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Founder | Founder | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1996 | |
| Individual | 50.0% | 50.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Fritze Davidsen | Founder | 0 companies |