| Revenue | DKK -59K | +46% |
| EBITDA | DKK -59K | -46% |
| Net profit | DKK 9,3M | +181% |
| Total assets | DKK 13,7M | -63% |
| Equity | DKK 1,6M | -93% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -12 | -7 | -7 | -7 | -12 | -10 | -10 | -42 | 0 | 0 | -83 | -40 | -59 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | -12 | -7 | -7 | -7 | -12 | -10 | -10 | -42 | -51 | -139 | -83 | -40 | -59 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -12 | -7 | -7 | -7 | -12 | -10 | -10 | -42 | -51 | -139 | -83 | -40 | -59 |
| Net financials | -929 | 211 | 115 | 223 | 1.077 | 391 | 863 | 10.483 | 127.572 | 768.843 | 37.369 | -24.969 | -11.463 | 8.132 |
| Profit before tax | -935 | 196 | 105 | 214 | 1.067 | 376 | 850 | 10.469 | 127.530 | 768.792 | 37.230 | -25.052 | -11.504 | 8.074 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 15.688 | 82.476 | 13.081 | -1.007 | -0 | -1.231 |
| Net profit | -935 | 196 | 105 | 214 | 1.067 | 376 | 850 | 10.469 | 111.842 | 686.316 | 24.149 | -24.045 | -11.504 | 9.304 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.571 | 4.781 | 4.895 | 5.118 | 6.194 | 6.586 | 7.451 | 17.935 | 38.405 | 567.530 | 135.226 | 49.258 | 36.753 | 13.747 |
| Equity | 4.543 | 4.740 | 4.845 | 5.059 | 6.125 | 6.501 | 7.351 | 17.820 | 22.593 | 484.909 | 59.057 | 35.013 | 23.509 | 1.613 |
| Long-term debt | 28 | 41 | 50 | 59 | 69 | 85 | 100 | 115 | 15.688 | 56.098 | 13.081 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 125 | 26.523 | 63.087 | 14.245 | 13.244 | 12.134 |
| Total debt | 28 | 41 | 50 | 59 | 69 | 85 | 100 | 115 | 15.813 | 82.621 | 76.169 | 14.245 | 13.244 | 12.134 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS | Audit | 1998 | — | — |
B Audit | Audit | 1997 | — | — |
FE Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frans Ravn Holding ApS | Company | 50.0% | 50.0% | 2020 |
| Individual | 20.0% | 20.0% | 2017 | |
MAFO ApS | Company | 15.0% | 15.0% | 2020 |
| Individual | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Bruno Sten Rosenkrans Jensen | Audit | 0 companies |
| BJ-REVISION | Audit | 0 companies |
| Frans Ejner Ravn | Management | 0 companies |