| Revenue | DKK 108K | -6% |
| EBITDA | DKK 308K | +266% |
| Net profit | DKK 1,5M | -27% |
| Total assets | DKK 26,8M | +16% |
| Equity | DKK 25M | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -249 | -720 | -347 | -799 | 7 | -219 | 58 | -536 | 93 | 49 | -7 | 115 | 108 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -31 | -31 | -31 | -31 | -31 | -34 |
| EBITDA | -249 | -720 | -347 | -799 | 7 | -219 | 89 | -568 | 61 | 18 | -38 | 84 | 308 |
| Depreciation & amort. | -4 | -4 | -0 | -0 | -0 | -15 | 15 | -67 | -67 | -67 | -67 | -108 | -0 |
| EBIT | -253 | -724 | -347 | -799 | 7 | -235 | 73 | -635 | -6 | -49 | -105 | -24 | 308 |
| Net financials | 1.421 | 2.241 | 1.817 | 2.046 | 1.461 | 1.324 | -715 | 3.144 | 1.645 | 1.595 | -2.735 | 2.031 | 1.344 |
| Profit before tax | 1.167 | 1.516 | 1.470 | 1.248 | 1.468 | 1.090 | -641 | 2.509 | 1.639 | 1.546 | -2.841 | 2.007 | 1.652 |
| Tax | 0 | -0 | 20 | -0 | 270 | 282 | -292 | 685 | 349 | 345 | -12 | -24 | 169 |
| Net profit | 1.167 | 1.516 | 1.450 | 1.248 | 1.199 | 807 | -350 | 1.824 | 1.290 | 1.201 | -2.828 | 2.031 | 1.483 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.806 | 15.423 | 16.731 | 18.020 | 20.539 | 21.630 | 20.334 | 22.309 | 23.461 | 24.430 | 21.152 | 23.042 | 26.774 |
| Equity | 13.740 | 15.256 | 16.608 | 17.756 | 18.854 | 19.557 | 19.102 | 20.818 | 21.998 | 23.086 | 20.143 | 21.973 | 25.014 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.200 | 1.696 | 1.051 | 1.004 | 994 | 897 | 849 | 802 | 757 |
| Short-term debt | 66 | 167 | 123 | 263 | 482 | 374 | 181 | 478 | 470 | 447 | 160 | 267 | 564 |
| Total debt | 66 | 167 | 123 | 263 | 1.682 | 2.070 | 1.232 | 1.482 | 1.464 | 1.344 | 1.009 | 1.069 | 1.321 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
NG | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Steen Westenholz | Chief Executive Officer | 0 companies |
| Niels Gregers Holm-Nielsen | Audit | 0 companies |
| Bjørn Melau Thorbjørner | Board of Directors | 0 companies |