| Revenue | DKK 148K | -19% |
| EBITDA | DKK 148K | -19% |
| Net profit | DKK 25K | -55% |
| Total assets | DKK 2M | -1% |
| Equity | DKK 1,3M | +2% |
| Employees | — | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 102 | 56 | 156 | 167 | 137 | 354 | 256 | 148 | 15 | 170 | 167 | 145 | 163 | 182 | 148 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -50 | 56 | 156 | 167 | 137 | 354 | 2.241 | 134 | 15 | 170 | 167 | 145 | 163 | 182 | 148 |
| Depreciation & amort. | -52 | -21 | -46 | -53 | -55 | 166 | -138 | -73 | -73 | -73 | -73 | -73 | -73 | -73 | -74 |
| EBIT | -102 | 35 | 109 | 114 | 82 | 187 | 2.103 | 61 | -58 | 97 | 94 | 71 | 90 | 109 | 74 |
| Net financials | -3 | 0 | 0 | -1 | -1 | -61 | -43 | -42 | -33 | -29 | -24 | -18 | -5 | -19 | -22 |
| Profit before tax | -104 | 35 | 109 | 114 | 81 | 127 | 2.060 | 19 | -91 | 68 | 69 | 53 | 85 | 90 | 52 |
| Tax | -94 | 9 | 27 | 38 | 19 | 28 | 425 | 4 | -20 | 31 | 31 | 108 | 35 | 36 | 28 |
| Net profit | -10 | 27 | 82 | 76 | 62 | 99 | 1.635 | 15 | -71 | 37 | 38 | -55 | 50 | 54 | 25 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.536 | 1.495 | 1.660 | 1.762 | 4.294 | 4.286 | 4.866 | 4.387 | 4.201 | 4.221 | 2.247 | 2.128 | 2.118 | 2.014 | 1.990 |
| Equity | 1.237 | 1.263 | 1.345 | 1.421 | 1.483 | 1.582 | 3.217 | 3.231 | 3.161 | 3.197 | 1.236 | 1.180 | 1.231 | 1.285 | 1.310 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.135 | 1.062 | 988 | 914 | 840 | 766 | 688 | 614 | 539 | 477 | 407 |
| Short-term debt | 1.299 | 232 | 315 | 341 | 1.676 | 1.643 | 661 | 242 | 200 | 258 | 323 | 334 | 349 | 251 | 273 |
| Total debt | 1.299 | 232 | 315 | 341 | 2.811 | 2.704 | 1.649 | 1.155 | 1.041 | 1.024 | 1.011 | 948 | 888 | 729 | 681 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2000 | — | — |
KG Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gregers Invest ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Schlott | Management | 0 companies |
| Kenneth Gregers Petersen | Management | 0 companies |