| Revenue | DKK 1,2M | -28% |
| EBITDA | DKK 767K | +93% |
| Net profit | DKK 503K | +224% |
| Total assets | DKK 20,9M | -8% |
| Equity | DKK 9,6M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.586 | 841 | 847 | 872 | 901 | 961 | 1.069 | 1.107 | 1.085 | 1.248 | 1.532 | 1.557 | 1.682 | 1.209 |
| Staff expenses | -0 | -0 | -0 | -0 | -36 | -0 | -0 | -0 | -0 | -93 | -203 | -240 | -269 | -233 |
| EBITDA | 1.179 | 841 | 847 | 713 | 745 | 661 | 1.069 | 1.107 | 1.180 | 1.655 | 1.329 | -1.268 | 398 | 767 |
| Depreciation & amort. | -85 | -85 | -73 | -18 | -15 | -24 | -38 | -27 | -27 | -30 | -21 | -7 | -7 | -3 |
| EBIT | 1.094 | 756 | 773 | 695 | 730 | 637 | 1.031 | 1.081 | 1.153 | 1.625 | 1.308 | -1.275 | 392 | 764 |
| Net financials | -307 | -299 | -284 | -253 | -190 | -156 | -131 | -81 | -54 | -83 | -89 | -167 | -192 | -141 |
| Profit before tax | 787 | 457 | 116 | 443 | 540 | 480 | 900 | 1.000 | 1.098 | 1.542 | 1.219 | -1.442 | 200 | 623 |
| Tax | 196 | 115 | -24 | -15 | -40 | 106 | 198 | 222 | 239 | 339 | 268 | -317 | 44 | 120 |
| Net profit | 592 | 342 | 140 | 458 | 580 | 375 | 702 | 777 | 859 | 1.203 | 951 | -1.124 | 156 | 503 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.535 | 16.459 | 16.098 | 16.336 | 15.400 | 15.000 | 15.288 | 15.370 | 15.679 | 19.150 | 19.527 | 23.747 | 22.614 | 20.914 |
| Equity | 7.867 | 8.209 | 8.350 | 7.807 | 8.387 | 8.762 | 9.464 | 10.242 | 11.101 | 12.303 | 13.254 | 12.130 | 11.085 | 9.588 |
| Long-term debt | 4.730 | 4.326 | 3.922 | 525 | 375 | 225 | 75 | 0 | 0 | 153 | 225 | 8.085 | 7.972 | 7.743 |
| Short-term debt | 1.376 | 1.288 | 1.190 | 5.388 | 4.136 | 3.493 | 3.150 | 2.391 | 1.733 | 3.661 | 2.972 | 954 | 1.069 | 1.130 |
| Total debt | 6.106 | 5.614 | 5.112 | 5.913 | 4.511 | 3.718 | 3.225 | 2.391 | 1.733 | 3.815 | 3.197 | 9.040 | 9.041 | 8.873 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FE Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FEJ HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Evald Jørgensen | Management | 0 companies |