| Revenue | DKK 1,7M | -54% |
| EBITDA | DKK 1,1M | -64% |
| Net profit | DKK -1,4M | -141% |
| Total assets | DKK 39,3M | -7% |
| Equity | DKK 2,6M | -65% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.669 | 2.857 | 3.417 | 2.701 | 1.105 | 1.472 | 1.396 | 2.257 | 1.342 | 2.461 | 4.602 | 1.043 | 3.606 | 1.657 |
| Staff expenses | -497 | -571 | -515 | -482 | -544 | -514 | -543 | -543 | -561 | -721 | -539 | -491 | -548 | -572 |
| EBITDA | 3.172 | 2.286 | 2.902 | 2.219 | 561 | 959 | 853 | 1.714 | 781 | 1.741 | 4.063 | 553 | 3.058 | 1.086 |
| Depreciation & amort. | -796 | -300 | -229 | -520 | -524 | -475 | -394 | -479 | -304 | -329 | -344 | -352 | -345 | -277 |
| EBIT | 2.376 | 1.986 | 2.673 | 1.699 | 38 | 484 | 460 | 1.235 | 477 | 1.412 | 3.719 | 201 | 2.713 | 809 |
| Net financials | 120 | 828 | 938 | -92 | 158 | 639 | -1.156 | -148 | 1.790 | 1.702 | -2.440 | 1.416 | 1.764 | -2.588 |
| Profit before tax | 2.496 | 2.814 | 3.611 | 1.606 | 196 | 1.123 | -697 | 1.087 | 2.267 | 3.114 | 1.279 | 1.617 | 4.477 | -1.778 |
| Tax | 1.028 | 718 | 876 | 308 | -57 | 285 | -135 | 257 | 516 | 668 | 299 | 373 | 1.016 | -374 |
| Net profit | 1.468 | 2.096 | 2.735 | 1.298 | 253 | 838 | -562 | 830 | 1.751 | 2.446 | 980 | 1.243 | 3.461 | -1.405 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 63.403 | 48.495 | 42.873 | 39.654 | 36.149 | 37.506 | 36.840 | 35.849 | 37.280 | 39.700 | 38.386 | 37.349 | 42.338 | 39.264 |
| Equity | 22.444 | 9.049 | 3.183 | 1.781 | 734 | 1.572 | 1.010 | 1.841 | 2.591 | 5.038 | 4.017 | 5.261 | 7.522 | 2.617 |
| Long-term debt | 34.558 | 34.126 | 33.648 | 33.207 | 32.809 | 32.804 | 31.602 | 31.149 | 30.727 | 29.905 | 29.130 | 28.348 | 27.557 | 26.758 |
| Short-term debt | 5.522 | 4.292 | 4.902 | 3.570 | 1.741 | 2.071 | 3.219 | 1.729 | 2.775 | 3.455 | 3.486 | 2.679 | 6.081 | 8.858 |
| Total debt | 40.080 | 38.417 | 38.549 | 36.777 | 34.550 | 34.875 | 34.821 | 32.878 | 33.501 | 33.360 | 32.616 | 31.027 | 33.638 | 35.616 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SØHOLM JØRGENSEN ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Søholm Jørgensen | Management | 0 companies |
| Ann Søholm | Board of Directors | 0 companies |
| Britt Søholm Jørgensen | Board of Directors | 0 companies |