| Revenue | DKK 253K | +156% |
| EBITDA | DKK 253K | +156% |
| Net profit | DKK -42K | +37% |
| Total assets | DKK 26,9M | +0% |
| Equity | DKK 15,6M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 572 | 470 | 115 | 513 | 160 | 388 | 369 | 401 | 445 | 334 | 303 | -336 | 99 | 253 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 547 | 448 | 108 | 493 | 142 | 388 | 369 | 401 | 445 | 334 | 303 | -336 | 99 | 253 |
| Depreciation & amort. | 51 | 55 | 59 | -61 | -64 | -64 | -64 | -72 | -72 | -72 | -75 | -75 | -75 | -75 |
| EBIT | 496 | 393 | 49 | 432 | 78 | 325 | 305 | 329 | 373 | 262 | 228 | -411 | 24 | 178 |
| Net financials | -227 | -83 | -80 | -88 | -136 | -121 | -118 | -137 | -135 | -99 | -66 | -69 | -109 | -231 |
| Profit before tax | 269 | 310 | -31 | 343 | -32 | 204 | 187 | 192 | 238 | 170 | 162 | -480 | -85 | -53 |
| Tax | 67 | 76 | 20 | 76 | 13 | 45 | 41 | 42 | 52 | 38 | 36 | -105 | -19 | -11 |
| Net profit | 201 | 234 | -50 | 267 | -45 | 159 | 146 | 150 | 185 | 132 | 127 | -375 | -67 | -42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.163 | 14.326 | 14.079 | 13.971 | 13.763 | 13.443 | 13.627 | 15.583 | 26.699 | 28.141 | 27.451 | 26.888 | 26.821 | 26.941 |
| Equity | 6.858 | 7.171 | 7.244 | 7.228 | 7.203 | 7.405 | 7.564 | 7.770 | 16.826 | 16.987 | 15.870 | 15.553 | 15.545 | 15.561 |
| Long-term debt | 3.846 | 3.781 | 3.694 | 3.823 | 3.785 | 3.746 | 3.706 | 5.283 | 5.186 | 6.497 | 6.440 | 6.384 | 6.347 | 6.309 |
| Short-term debt | 1.368 | 1.309 | 1.151 | 1.162 | 1.011 | 513 | 572 | 730 | 387 | 349 | 819 | 718 | 679 | 802 |
| Total debt | 5.214 | 5.090 | 4.845 | 4.986 | 4.796 | 4.259 | 4.278 | 6.013 | 5.573 | 6.846 | 7.259 | 7.102 | 7.027 | 7.112 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2003 | — | — |
HU Audit | Audit | 2003 | — | — |
FP Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F.P.C. HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| Flemming Peter Christensen | Management | 0 companies |