| Revenue | DKK 2,1M | -72% |
| EBITDA | DKK 1,6M | -76% |
| Net profit | DKK 1,1M | -84% |
| Total assets | DKK 45,3M | -3% |
| Equity | DKK 27,3M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | 74 | 54 | -128 | 3.431 | 1.878 | 7.257 | 2.061 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -247 | 315 | -62 | -29 | -32 | -459 | -296 | -331 | -410 | -744 | 2.777 | 1.593 | 6.622 | 1.577 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -247 | 315 | -62 | -29 | -32 | -459 | -296 | -331 | -410 | -744 | 2.777 | 1.593 | 6.622 | 1.577 |
| Net financials | -5.595 | 1.309 | 1.998 | -550 | -1.214 | -497 | -546 | 1.887 | 2.440 | 1.121 | 4.508 | 2.786 | 7.553 | -2.252 |
| Profit before tax | -5.841 | 1.597 | 1.936 | -578 | -1.246 | -956 | -842 | 1.556 | 2.030 | 506 | 3.896 | 2.530 | 6.845 | 1.066 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -201 | -0 | -0 | -1 | -0 | 1 | -0 |
| Net profit | -5.841 | 1.624 | 1.936 | -578 | -1.246 | -956 | -842 | 1.757 | 2.030 | 506 | 3.896 | 2.530 | 6.844 | 1.066 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.417 | 30.446 | 27.710 | 27.570 | 18.941 | 29.477 | 26.456 | 27.692 | 29.009 | 28.782 | 33.407 | 31.890 | 46.711 | 45.260 |
| Equity | 17.056 | 18.635 | 20.508 | 19.895 | 18.542 | 17.476 | 16.536 | 18.389 | 19.699 | 19.600 | 23.384 | 25.813 | 28.661 | 27.279 |
| Long-term debt | 0 | 6.005 | 6.005 | 6.005 | 0 | 5.706 | 5.626 | 5.267 | 4.962 | 4.671 | 4.382 | 4.202 | 3.972 | 0 |
| Short-term debt | 8.131 | 5.605 | 995 | 1.468 | 198 | 6.093 | 4.093 | 4.037 | 4.347 | 4.512 | 5.642 | 1.875 | 14.079 | 17.981 |
| Total debt | 8.131 | 11.610 | 7.000 | 7.474 | 198 | 11.799 | 9.719 | 9.303 | 9.310 | 9.183 | 10.024 | 6.077 | 18.050 | 17.981 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FG Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Frits Günther Løkke | Management | 0 companies |