| Revenue | DKK 554K | +26% |
| EBITDA | DKK 554K | +26% |
| Net profit | DKK 184K | +55% |
| Total assets | DKK 11,8M | -1% |
| Equity | DKK 4,2M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 556 | 576 | 567 | 588 | 530 | 656 | 571 | 1.309 | 464 | 444 | 2.014 | 417 | 439 | 554 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 399 | 448 | 373 | 417 | 530 | 656 | 571 | 1.309 | 464 | 444 | 2.014 | 417 | 439 | 554 |
| Depreciation & amort. | -117 | -95 | -106 | 139 | 247 | 310 | -332 | -222 | -209 | -209 | -93 | -93 | -173 | -213 |
| EBIT | 282 | 353 | 267 | 278 | 283 | 346 | 239 | 1.087 | 254 | 235 | 1.921 | 324 | 267 | 341 |
| Net financials | -93 | -83 | -68 | -206 | -279 | -104 | -92 | -54 | -24 | -29 | -64 | -97 | -114 | -105 |
| Profit before tax | 189 | 271 | 199 | 71 | 4 | 242 | 148 | 1.032 | 230 | 206 | 1.858 | 227 | 152 | 236 |
| Tax | 47 | 68 | -3 | -35 | 1 | 53 | 33 | 218 | 51 | 45 | 393 | 50 | 34 | 52 |
| Net profit | 141 | 203 | 203 | 106 | 3 | 189 | 115 | 814 | 180 | 161 | 1.464 | 177 | 119 | 184 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.863 | 6.957 | 6.919 | 9.299 | 12.221 | 12.173 | 11.803 | 9.142 | 8.820 | 8.642 | 7.981 | 6.107 | 11.973 | 11.824 |
| Equity | 1.264 | 1.467 | 1.670 | 1.776 | 1.779 | 1.967 | 2.083 | 2.897 | 3.076 | 3.237 | 4.701 | 3.878 | 3.997 | 4.181 |
| Long-term debt | 3.277 | 3.052 | 2.829 | 4.651 | 9.092 | 8.899 | 8.463 | 4.945 | 4.532 | 4.244 | 2.002 | 934 | 6.734 | 6.498 |
| Short-term debt | 1.467 | 1.579 | 1.605 | 2.119 | 640 | 642 | 648 | 651 | 587 | 563 | 548 | 566 | 532 | 464 |
| Total debt | 4.744 | 4.630 | 4.434 | 6.770 | 9.732 | 9.540 | 9.111 | 5.596 | 5.119 | 4.807 | 2.549 | 1.500 | 7.266 | 6.962 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ø E S HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Stäcker Østergaard | Management | 0 companies |
| Cherie Østergaard | Board of Directors | 0 companies |
| Flemming Preben Stäcker Østergaard | Board of Directors | 0 companies |