| Revenue | DKK 99K | -4% |
| EBITDA | DKK 89K | -4% |
| Net profit | DKK -32K | -16% |
| Total assets | DKK 2,7M | +2% |
| Equity | DKK -838K | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 160 | 68 | 143 | 185 | 179 | 184 | 186 | 187 | 187 | 66 | 68 | -69 | 103 | 99 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -10 |
| EBITDA | -13 | 68 | 53 | 83 | 85 | 88 | 83 | 81 | 77 | 66 | 68 | -69 | 93 | 89 |
| Depreciation & amort. | -0 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 | -35 |
| EBIT | -13 | 33 | 18 | 47 | 49 | 53 | 48 | 46 | 42 | 31 | 33 | -104 | 58 | 54 |
| Net financials | -92 | -80 | -96 | -151 | -87 | -75 | -85 | -89 | -89 | -92 | -96 | -96 | -99 | -101 |
| Profit before tax | -105 | -47 | -78 | -103 | -38 | -21 | -37 | -43 | -47 | -61 | -63 | -200 | -41 | -47 |
| Tax | -0 | -29 | -10 | -15 | -2 | 3 | -0 | -2 | -2 | -6 | -6 | -14 | -13 | -14 |
| Net profit | -105 | -18 | -68 | -88 | -36 | -24 | -36 | -42 | -44 | -56 | -57 | -186 | -28 | -32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.797 | 2.759 | 2.904 | 2.778 | 2.710 | 2.645 | 2.570 | 2.624 | 2.637 | 2.667 | 2.706 | 2.631 | 2.694 | 2.735 |
| Equity | -123 | -140 | -208 | -297 | -333 | -357 | -393 | -435 | -480 | -535 | -592 | -778 | -806 | -838 |
| Long-term debt | 17 | 14 | 11 | 8 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 3.370 | 3.457 |
| Short-term debt | 2.903 | 2.886 | 3.101 | 3.066 | 3.036 | 2.995 | 2.963 | 3.059 | 3.116 | 3.202 | 3.298 | 3.408 | 131 | 116 |
| Total debt | 2.919 | 2.900 | 3.112 | 3.074 | 3.043 | 3.002 | 2.963 | 3.059 | 3.116 | 3.202 | 3.298 | 3.408 | 3.500 | 3.574 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
HC Founder | Founder | 1999 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRIMANDS KVARTER ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Bang | Chief Executive Officer | 0 companies |
| Hugo Christen Berning | Founder | 0 companies |
| Sussie Briston | Chief Executive Officer | 0 companies |
| Jytte Thora Chathrine Leif Berning | Board of Directors | 0 companies |
| Ide Merete Hoff | Board of Directors | 0 companies |