| Revenue | DKK 4,8M | +12% |
| EBITDA | DKK 871K | +62% |
| Net profit | DKK 436K | +141% |
| Total assets | DKK 3,6M | +25% |
| Equity | DKK 1M | +75% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.893 | 2.272 | 2.110 | 2.137 | 1.835 | 2.395 | 2.762 | 3.565 | 4.411 | 3.494 | 4.233 | 4.322 | 4.835 |
| Staff expenses | -2.588 | -2.026 | -1.843 | -1.915 | -1.948 | -2.041 | -2.244 | -2.870 | -2.380 | -2.816 | -3.574 | -3.781 | -3.964 |
| EBITDA | 304 | 245 | 267 | 222 | -63 | 354 | 518 | 659 | 2.031 | 679 | 660 | 539 | 871 |
| Depreciation & amort. | -116 | -49 | -123 | -79 | 25 | -59 | -60 | -167 | -265 | -331 | -301 | -259 | -238 |
| EBIT | 188 | 196 | 144 | 143 | -88 | 295 | 458 | 492 | 1.766 | 348 | 358 | 280 | 632 |
| Net financials | -92 | -78 | -89 | -48 | -37 | -41 | -41 | -116 | -60 | -13 | -19 | -46 | -63 |
| Profit before tax | 96 | 118 | 54 | 95 | -125 | 255 | 417 | 375 | 1.705 | 335 | 340 | 233 | 570 |
| Tax | 4 | 24 | 13 | 22 | 16 | 11 | 92 | 91 | 338 | 74 | 75 | 53 | 134 |
| Net profit | 92 | 95 | 42 | 73 | -141 | 244 | 325 | 285 | 1.367 | 261 | 265 | 181 | 436 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.922 | 2.512 | 2.769 | 2.523 | 2.457 | 2.630 | 3.004 | 3.080 | 5.897 | 3.124 | 3.347 | 2.852 | 3.554 |
| Equity | 693 | 788 | 829 | 903 | 762 | 1.006 | 1.231 | 855 | 2.072 | 1.101 | 666 | 582 | 1.018 |
| Long-term debt | 833 | 829 | 892 | 661 | 523 | 488 | 451 | 693 | 1.628 | 0 | 206 | 0 | 0 |
| Short-term debt | 1.360 | 850 | 1.003 | 911 | 1.108 | 1.075 | 1.252 | 1.459 | 1.956 | 1.983 | 2.458 | 2.269 | 2.536 |
| Total debt | 2.193 | 1.679 | 1.896 | 1.572 | 1.631 | 1.563 | 1.704 | 2.152 | 3.584 | 1.983 | 2.664 | 2.269 | 2.536 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 2005 | — | — |
SP Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SVEND PILGÅRD HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
FREDE NØRGAARD VARMETEKNIK ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frede Nørgaard | Management | 0 companies |
| Svend Pilgaard | Management | 0 companies |