| Revenue | DKK 1,7M | -1% |
| EBITDA | DKK 1,7M | -1% |
| Net profit | DKK 543K | -48% |
| Total assets | DKK 3M | -10% |
| Equity | DKK 2,1M | +34% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.397 | 1.528 | 1.420 | 1.586 | 1.659 | 1.562 | 1.708 | 1.788 | 1.630 | 1.664 | 1.655 |
| Staff expenses | -29 | -442 | -37 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.368 | 1.085 | 1.382 | 1.586 | 1.659 | 1.562 | 1.708 | 1.788 | 1.630 | 1.664 | 1.655 |
| Depreciation & amort. | -243 | -243 | -243 | -243 | -243 | -243 | -243 | -243 | -249 | -321 | -957 |
| EBIT | 1.125 | 843 | 1.140 | 1.344 | 1.416 | 1.319 | 1.466 | 1.545 | 1.381 | 1.344 | 698 |
| Net financials | 128 | 211 | 746 | 2.909 | -170 | -515 | -3 | -2 | 219 | -3 | -2 |
| Profit before tax | 1.189 | 1.029 | 1.886 | 4.253 | 1.246 | 805 | 1.463 | 1.542 | 1.601 | 1.341 | 696 |
| Tax | 299 | 258 | 462 | 998 | 272 | 177 | 322 | 339 | 352 | 295 | 153 |
| Net profit | 890 | 771 | 1.424 | 3.254 | 974 | 628 | 1.141 | 1.203 | 1.249 | 1.046 | 543 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.602 | 7.327 | 8.598 | 12.184 | 11.493 | 3.596 | 3.334 | 4.177 | 6.278 | 3.302 | 2.976 |
| Equity | 5.908 | 6.680 | 8.104 | 11.358 | 1.832 | 960 | 2.101 | 3.304 | 4.553 | 1.598 | 2.141 |
| Long-term debt | 0 | 0 | 0 | 0 | 8.960 | 1.979 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 662 | 615 | 460 | 791 | 669 | 625 | 1.203 | 844 | 1.678 | 1.658 | 835 |
| Total debt | 662 | 615 | 460 | 791 | 9.629 | 2.605 | 1.203 | 844 | 1.678 | 1.658 | 835 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 1999 | — | — |
| Audit | 2000 | — | — | |
HF Management | Management | 1999 | — | — |
KM Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HENRIK FRUERGAARD ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Fruergaard Rasmussen | Management | 0 companies |
| Laila Yvonne Boesen Rasmussen | Audit | 0 companies |
| Henrik Fruergaard Rasmussen | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |