| Revenue | — | — |
| EBITDA | DKK 2,5M | -22% |
| Net profit | DKK 4,2M | -66% |
| Total assets | DKK 73,9M | +3% |
| Equity | DKK 72,8M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.136 | 478 | 2.195 | 2.504 | 2.159 | 2.354 | 2.225 | 3.517 | 2.457 | 857 | 2.089 | 3.072 | 3.223 | 2.515 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.136 | 478 | 2.195 | 2.504 | 2.159 | 2.354 | 2.225 | 3.517 | 2.457 | 857 | 2.089 | 3.072 | 3.223 | 2.515 |
| Net financials | 2.073 | 995 | 3.332 | 3.018 | 3.388 | 4.711 | 3.963 | 3.782 | 2.130 | 10.425 | -6.620 | 9.448 | 14.925 | 4.823 |
| Profit before tax | 2.058 | 968 | 3.301 | 2.978 | 3.348 | 4.667 | 3.902 | 3.705 | 2.529 | 10.341 | -6.716 | 9.364 | 14.804 | 4.634 |
| Tax | 227 | 116 | 263 | 104 | 253 | 499 | 372 | 1.086 | -1.033 | 2.137 | -598 | 48 | 2.525 | 434 |
| Net profit | 1.832 | 852 | 3.038 | 2.874 | 3.095 | 4.168 | 3.531 | 2.620 | 3.561 | 8.204 | -6.117 | 9.316 | 12.279 | 4.200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.088 | 22.861 | 26.304 | 28.876 | 32.036 | 36.104 | 39.336 | 42.699 | 45.961 | 55.497 | 47.754 | 57.012 | 71.925 | 73.852 |
| Equity | 21.866 | 22.670 | 25.660 | 28.485 | 31.530 | 35.648 | 39.126 | 41.693 | 45.201 | 53.350 | 47.176 | 56.435 | 68.655 | 72.795 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 222 | 191 | 644 | 391 | 506 | 456 | 210 | 1.006 | 760 | 2.147 | 578 | 577 | 3.270 | 1.057 |
| Total debt | 222 | 191 | 644 | 391 | 506 | 456 | 210 | 1.006 | 760 | 2.147 | 578 | 577 | 3.270 | 1.057 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Agertoft | Management | 0 companies |