| Revenue | DKK 104K | -27% |
| EBITDA | DKK 104K | -27% |
| Net profit | DKK 63K | -35% |
| Total assets | DKK 2,2M | +5% |
| Equity | DKK 1,2M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 151 | 125 | 137 | 161 | 153 | 62 | 12 | 154 | 127 | 115 | 110 | 142 | 104 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 151 | 125 | 137 | 161 | 153 | 62 | 12 | 154 | 127 | 115 | 110 | 142 | 104 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 151 | 125 | 137 | 161 | 153 | 62 | 12 | 154 | 127 | 115 | 110 | 142 | 104 |
| Net financials | -62 | -65 | -71 | -71 | -56 | -56 | -57 | -58 | -44 | -47 | -58 | -60 | -65 |
| Profit before tax | 89 | 60 | 66 | 90 | 97 | 7 | -45 | 96 | 82 | 68 | 52 | 82 | 39 |
| Tax | -15 | 15 | -20 | 15 | -11 | -31 | -43 | -12 | -15 | -18 | -21 | -15 | -24 |
| Net profit | 104 | 45 | 85 | 75 | 108 | 38 | -2 | 107 | 97 | 86 | 73 | 96 | 63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.000 | 2.132 | 2.272 | 2.429 | 2.076 | 2.144 | 2.138 | 1.875 | 2.057 | 2.134 | 1.935 | 2.076 | 2.175 |
| Equity | 313 | 358 | 443 | 519 | 627 | 664 | 662 | 770 | 866 | 952 | 1.025 | 1.121 | 1.184 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.686 | 1.774 | 1.829 | 1.911 | 1.449 | 1.479 | 1.475 | 1.106 | 1.190 | 1.182 | 910 | 955 | 990 |
| Total debt | 1.686 | 1.774 | 1.829 | 1.911 | 1.449 | 1.479 | 1.475 | 1.106 | 1.190 | 1.182 | 910 | 955 | 990 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Management | Management | 2002 | — | — |
TB Founder | Founder | 2002 | — | — |
EK Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANK RASMUSSEN HOLDING ApS | Company | 66.7% | 66.7% | 2016 |
THORSTEIN RASMUSSEN ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Rasmussen | Management | 0 companies |
| Thorstein Berg Rasmussen | Founder | 0 companies |
| Ebbe Kirkeby Ravn | Audit | 0 companies |