| Revenue | DKK 1,3M | +14% |
| EBITDA | DKK 1,3M | +14% |
| Net profit | DKK 564K | +130% |
| Total assets | DKK 12,9M | +0% |
| Equity | DKK 4,6M | +14% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 906 | 1.841 | 3.756 | 380 | 304 | 889 | 934 | 973 | 777 | 757 | 1.007 | 1.241 | 1.171 | 1.337 |
| Staff expenses | -0 | -3.763 | -3.952 | -41 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 906 | -1.922 | -196 | 421 | 304 | 889 | 934 | 973 | 777 | 757 | 1.007 | 1.241 | 1.171 | 1.337 |
| Depreciation & amort. | -443 | -2.479 | -2.451 | -393 | -1.000 | -403 | -380 | -354 | -323 | -324 | -326 | -327 | -361 | -372 |
| EBIT | 462 | -4.401 | -2.647 | 28 | -695 | 486 | 554 | 619 | 454 | 432 | 681 | 914 | 809 | 965 |
| Net financials | -399 | -631 | -380 | -318 | -300 | -402 | -254 | -166 | -167 | -160 | -153 | -263 | -283 | -242 |
| Profit before tax | 64 | -5.032 | -3.027 | -290 | -995 | 84 | 299 | 453 | 287 | 272 | 528 | 651 | 527 | 723 |
| Tax | 0 | -1.587 | -431 | -85 | 27 | 9 | 60 | 100 | 63 | 60 | 116 | 153 | 281 | 159 |
| Net profit | 63 | -3.445 | -2.596 | -205 | -1.022 | 75 | 239 | 353 | 224 | 212 | 412 | 498 | 245 | 564 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.432 | 17.133 | 14.908 | 13.937 | 12.400 | 12.700 | 12.879 | 12.872 | 12.674 | 12.369 | 12.665 | 12.737 | 12.868 | 12.900 |
| Equity | 8.790 | 5.346 | 2.750 | 2.545 | 1.800 | 1.875 | 2.114 | 2.468 | 2.692 | 2.904 | 3.316 | 3.814 | 4.060 | 4.624 |
| Long-term debt | 7.063 | 7.248 | 6.942 | 6.628 | 6.305 | 9.221 | 9.310 | 8.823 | 8.334 | 7.845 | 7.349 | 6.972 | 6.484 | 6.044 |
| Short-term debt | 670 | 3.962 | 4.788 | 4.129 | 3.633 | 858 | 624 | 659 | 630 | 504 | 786 | 630 | 982 | 953 |
| Total debt | 7.733 | 11.210 | 11.730 | 10.756 | 9.938 | 10.079 | 9.934 | 9.482 | 8.964 | 8.349 | 8.135 | 7.602 | 7.467 | 6.997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FE Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
KG Management | Management | 2012 | — | — |
TB Management | Management | 2001 | — | — |
FL Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Egebjerg ApS | Company | 100.0% | 25.0% | 2016 |
BRECHMANN PARTNER ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Egebjerg Rasmussen | Chief Executive Officer | 0 companies |
| Kim Gubi Lundvaldt | Management | 0 companies |
| Thomas Brorsen Jensen | Management | 0 companies |
| Franz Ludwig Brechmann | Management | 0 companies |
| Dorte Skov Milling | Board of Directors | 0 companies |
| Christian Majgaard Nielsen | Board of Directors | 0 companies |
| Henning Rasmussen | Chairman | 0 companies |