| Revenue | DKK 35K | -87% |
| EBITDA | DKK -266K | -1194% |
| Net profit | DKK -1,2M | -135% |
| Total assets | DKK 18,1M | -10% |
| Equity | DKK 5,6M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 142 | 55 | 18 | -177 | -537 | 3.098 | 184 | 185 | 243 | 73 | 128 | 207 | 276 | 35 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -42 | -0 | -0 | -0 | -0 | -458 | -15 | -251 | -301 |
| EBITDA | 142 | 55 | 186 | 82 | 537 | 3.055 | 183 | 185 | 243 | 73 | -330 | 220 | 24 | -266 |
| Depreciation & amort. | 67 | 67 | -67 | -129 | -203 | -146 | -146 | -149 | -156 | -218 | -158 | -158 | -158 | -146 |
| EBIT | 75 | -13 | 119 | -47 | 334 | 2.909 | 38 | 36 | 87 | -145 | -488 | 62 | -134 | -412 |
| Net financials | 496 | 1.379 | 2.766 | 4.097 | 1.059 | 933 | -53 | 219 | 94 | 2.048 | -548 | -28 | 3.489 | -915 |
| Profit before tax | 571 | 1.366 | -2.647 | -4.144 | 1.394 | 3.842 | -15 | 255 | 181 | 1.902 | -1.036 | 34 | 3.355 | -1.328 |
| Tax | -21 | -63 | 44 | 399 | 30 | 549 | 28 | -53 | -69 | -168 | 509 | -728 | -128 | -121 |
| Net profit | 592 | 1.429 | -2.692 | -4.543 | 1.364 | 3.293 | -44 | 308 | 250 | 2.071 | -1.545 | 762 | 3.483 | -1.207 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.024 | 11.450 | 9.067 | 19.900 | 21.864 | 19.880 | 19.324 | 18.618 | 18.724 | 21.453 | 17.792 | 18.468 | 20.094 | 18.103 |
| Equity | 2.704 | 4.133 | 3.325 | 7.868 | 5.231 | 8.524 | 1.480 | 1.788 | 2.038 | 4.109 | 2.564 | 3.327 | 6.810 | 5.603 |
| Long-term debt | 3.186 | 3.132 | 1.778 | 7.153 | 7.057 | 4.291 | 4.230 | 4.154 | 3.998 | 3.920 | 3.912 | 3.806 | 3.733 | 3.525 |
| Short-term debt | 3.134 | 4.185 | 3.964 | 5.260 | 9.576 | 7.064 | 13.613 | 12.676 | 12.688 | 13.425 | 11.316 | 11.335 | 9.551 | 8.975 |
| Total debt | 6.320 | 7.317 | 5.742 | 12.413 | 16.633 | 11.356 | 17.843 | 16.830 | 16.686 | 17.344 | 15.228 | 15.141 | 13.284 | 12.500 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2006 | — | — |
SF Management | Management | 2006 | — | — |
AK Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FØRSTER HOLDING AF 2006 ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Lindhardt Henriksen | Management | 0 companies |
| Stefan Førster-Christensen | Management | 0 companies |
| Anders Krauch | Management | 0 companies |