| Revenue | DKK 323K | -19% |
| EBITDA | DKK 323K | -19% |
| Net profit | DKK 104K | -45% |
| Total assets | DKK 4,5M | +0% |
| Equity | DKK 4,2M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 210 | 104 | 78 | 66 | 208 | 265 | 339 | 232 | 364 | 345 | 229 | 400 | 323 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 191 | 85 | 47 | 48 | 191 | 558 | 322 | 228 | 339 | 1.463 | 180 | 400 | 323 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -162 | -159 |
| EBIT | 191 | 85 | 47 | 48 | 191 | 558 | 322 | 228 | 339 | 1.463 | 180 | 238 | 164 |
| Net financials | 2 | 1 | 0 | 0 | -1 | -25 | -42 | -55 | -56 | -61 | -31 | 0 | -2 |
| Profit before tax | 193 | 87 | 47 | 48 | 191 | 533 | 280 | 173 | 283 | 1.402 | 149 | 238 | 162 |
| Tax | 46 | 138 | -16 | 18 | 40 | 155 | 62 | 38 | 62 | 302 | 106 | 48 | 58 |
| Net profit | 147 | -51 | 64 | 30 | 151 | 378 | 219 | 135 | 221 | 1.100 | 44 | 190 | 104 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.706 | 3.727 | 3.591 | 3.710 | 3.827 | 5.527 | 5.887 | 7.722 | 8.110 | 7.068 | 5.699 | 4.479 | 4.465 |
| Equity | 3.142 | 3.091 | 3.155 | 3.185 | 3.335 | 3.713 | 3.932 | 4.067 | 4.288 | 5.388 | 5.431 | 4.122 | 4.225 |
| Long-term debt | 74 | 88 | 68 | 98 | 98 | 145 | 140 | 1.028 | 1.000 | 0 | 104 | 0 | 0 |
| Short-term debt | 233 | 197 | 72 | 149 | 132 | 1.625 | 1.774 | 2.609 | 2.821 | 1.681 | 163 | 358 | 240 |
| Total debt | 307 | 285 | 141 | 247 | 230 | 1.770 | 1.914 | 3.637 | 3.822 | 1.681 | 267 | 358 | 240 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F.S. HOLDING FREDERIKS ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Verner Siig | Management | 0 companies |