| Revenue | DKK -15K | +2% |
| EBITDA | DKK -15K | -2% |
| Net profit | DKK 28K | -6% |
| Total assets | DKK 541K | +3% |
| Equity | DKK 516K | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 | 20 | 5 | 696 | 918 | 543 | -23 | 6 | 19 | 32 | -14 | -15 | -15 |
| Staff expenses | -1 | -0 | -0 | -459 | -764 | -580 | -33 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1 | -41 | 5 | 237 | 153 | -37 | -55 | 6 | 19 | 32 | -14 | -15 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1 | -41 | 5 | 237 | 153 | -37 | -55 | 6 | 19 | 32 | -14 | -15 | -15 |
| Net financials | -2 | -5 | 33 | -1 | -1 | 35 | 26 | 35 | 19 | 246 | 12 | 41 | 40 |
| Profit before tax | -3 | -46 | 39 | 236 | 152 | -2 | -29 | 41 | 38 | 278 | -2 | 26 | 24 |
| Tax | 9 | -0 | -0 | 25 | 34 | -8 | -4 | -6 | 5 | 6 | -4 | -4 | -4 |
| Net profit | -12 | -46 | 39 | 210 | 119 | 6 | -25 | 47 | 33 | 272 | 2 | 30 | 28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 206 | 116 | 154 | 496 | 510 | 456 | 356 | 396 | 420 | 651 | 498 | 526 | 541 |
| Equity | 113 | 67 | 106 | 186 | 304 | 160 | 135 | 182 | 215 | 457 | 459 | 488 | 516 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 200 | 200 | 200 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 94 | 49 | 44 | 33 | 206 | 95 | 21 | 14 | 205 | 194 | 40 | 38 | 24 |
| Total debt | 94 | 49 | 48 | 311 | 206 | 295 | 221 | 214 | 205 | 194 | 40 | 38 | 24 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FF Management | Management | 2001 | — | — |
FO Founder | Founder | 2001 | — | — |
JH Audit | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Friis | Management | 0 companies |
| Frank Olesen | Founder | 0 companies |
| Jens Hald | Audit | 0 companies |
| Francois Jacques Marcel Grimal | Chairman | 0 companies |