| Revenue | DKK -130K | -15% |
| EBITDA | DKK -688K | -38% |
| Net profit | DKK -804K | -72% |
| Total assets | DKK 1,1M | -41% |
| Equity | DKK 920K | -47% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 466 | 449 | 398 | 434 | 456 | 486 | 402 | 394 | 394 | -110 | 7.843 | -152 | -130 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -24 | -347 | -559 |
| EBITDA | 377 | 353 | 297 | 331 | 282 | 329 | 402 | 394 | 394 | -110 | 7.819 | -499 | -688 |
| Depreciation & amort. | -189 | -189 | -189 | -189 | -189 | -194 | -206 | -206 | -206 | -4 | -17 | -100 | -100 |
| EBIT | 188 | 164 | 108 | 142 | 93 | 135 | 196 | 188 | 188 | -114 | 7.802 | -599 | -788 |
| Net financials | -162 | -145 | -94 | -90 | -75 | -42 | -39 | -34 | -25 | -24 | -67 | 0 | 3 |
| Profit before tax | 25 | 19 | 14 | 52 | 18 | 93 | 157 | 154 | 163 | -137 | 7.735 | -599 | -786 |
| Tax | 6 | 5 | -0 | 12 | -2 | 20 | 34 | 34 | 36 | -30 | 1.636 | -132 | 19 |
| Net profit | 19 | 14 | 14 | 40 | 20 | 72 | 122 | 120 | 127 | -107 | 6.099 | -467 | -804 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.041 | 4.684 | 4.463 | 4.299 | 4.057 | 3.893 | 3.867 | 3.491 | 3.246 | 3.513 | 7.961 | 1.879 | 1.103 |
| Equity | 170 | 184 | 198 | 238 | 257 | 330 | 452 | 372 | 299 | 92 | 6.191 | 1.724 | 920 |
| Long-term debt | 4.557 | 4.126 | 3.893 | 3.668 | 3.407 | 3.164 | 2.906 | 2.639 | 2.375 | 2.112 | 0 | 0 | 0 |
| Short-term debt | 258 | 314 | 313 | 302 | 307 | 286 | 399 | 371 | 467 | 1.235 | 1.742 | 131 | 183 |
| Total debt | 4.816 | 4.440 | 4.206 | 3.970 | 3.714 | 3.450 | 3.305 | 3.010 | 2.842 | 3.346 | 1.742 | 131 | 183 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Management | Management | 2001 | — | — |
KK Founder | Founder | 2000 | — | — |
LJ Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SYSTEM HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Daugaard Christensen | Management | 0 companies |
| Klaus Karlshøj Poulsen | Founder | 0 companies |
| Lars Juhl Andersen | Management | 0 companies |
| Dan Kasper Hansen | Board of Directors | 0 companies |
| Leif Øland | Board of Directors | 0 companies |