| Revenue | DKK 625K | -64% |
| EBITDA | DKK 195K | -28% |
| Net profit | DKK 301K | +355% |
| Total assets | DKK 1,2M | -7% |
| Equity | DKK 1M | +42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.762 | 2.544 | 2.313 | 2.220 | 1.754 | 625 |
| Staff expenses | -427 | -600 | -956 | -1.096 | -1.483 | -430 |
| EBITDA | 1.335 | 1.945 | 1.356 | 1.124 | 271 | 195 |
| Depreciation & amort. | -213 | -266 | -295 | -50 | -9 | -0 |
| EBIT | 1.123 | 1.679 | 1.062 | 1.073 | 262 | 195 |
| Net financials | -1 | 4 | 11 | -21 | -164 | 191 |
| Profit before tax | 1.122 | 1.683 | 1.073 | 1.052 | 98 | 386 |
| Tax | 284 | 424 | 265 | 264 | 32 | 85 |
| Net profit | 838 | 1.259 | 807 | 788 | 66 | 301 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 2.115 | 2.597 | 2.257 | 1.972 | 1.312 | 1.221 |
| Equity | 1.345 | 1.704 | 1.411 | 1.249 | 715 | 1.017 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 761 | 873 | 846 | 722 | 594 | 205 |
| Total debt | 761 | 873 | 846 | 722 | 594 | 205 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2003 | — | — |
DK Management | Management | 1999 | — | — |
PA Management | Management | 1999 | — | — |
PE Audit | Audit | 2001 | — | — |
FB Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANK MOGENSEN HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Anker Pedersen | Management | 0 companies |
| Dan Kurtik | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Per Eriksen | Audit | 0 companies |
| Frank Bitze Mogensen | Management | 0 companies |
| Frederik Mogensen | Chairman | 0 companies |
| Stefan Kousgaard | Chairman | 0 companies |
| Michala Sand | Board of Directors | 0 companies |
| Max Krasnik | Board of Directors | 0 companies |