| Revenue | DKK 1M | -5% |
| EBITDA | DKK 1M | -5% |
| Net profit | DKK 246K | +68% |
| Total assets | DKK 10,4M | +2% |
| Equity | DKK 6,2M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.371 | 1.491 | 2.205 | 2.634 | 2.738 | 2.521 | 2.583 | 2.436 | 1.703 | 1.446 | 1.883 | 1.100 | 1.079 | 1.028 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.371 | 1.491 | 2.205 | 2.634 | 2.738 | 2.521 | 2.583 | 2.436 | 1.703 | 1.446 | 1.883 | 1.100 | 1.079 | 1.028 |
| Depreciation & amort. | 586 | -853 | -1.741 | -1.827 | -1.957 | -1.928 | -1.838 | -1.869 | -805 | -971 | -859 | -824 | -853 | -756 |
| EBIT | 785 | 638 | 464 | 807 | 781 | 592 | 745 | 567 | 898 | 476 | 1.023 | 276 | 226 | 271 |
| Net financials | -249 | -257 | -310 | -326 | -231 | -131 | -96 | -42 | -59 | -57 | -47 | -28 | -38 | 44 |
| Profit before tax | 536 | 382 | 155 | 480 | 550 | 462 | 649 | 525 | 839 | 418 | 976 | 249 | 187 | 315 |
| Tax | 124 | 85 | 15 | 59 | 121 | 102 | 143 | 116 | 185 | 92 | 215 | 55 | 41 | 69 |
| Net profit | 413 | 297 | 140 | 421 | 429 | 360 | 506 | 409 | 654 | 326 | 762 | 194 | 146 | 246 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.567 | 9.136 | 8.728 | 7.667 | 7.358 | 7.317 | 7.558 | 8.181 | 9.325 | 8.530 | 10.392 | 10.086 | 10.170 | 10.410 |
| Equity | 1.318 | 1.615 | 1.755 | 2.176 | 2.605 | 2.965 | 3.472 | 3.881 | 4.535 | 4.861 | 5.623 | 5.817 | 5.963 | 6.209 |
| Long-term debt | 470 | 1.248 | 581 | 257 | 381 | 180 | 276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.402 | 5.746 | 5.747 | 4.507 | 3.782 | 3.660 | 3.432 | 3.890 | 4.278 | 3.077 | 4.105 | 3.563 | 3.513 | 3.519 |
| Total debt | 4.871 | 6.994 | 6.327 | 4.763 | 4.163 | 3.840 | 3.708 | 3.890 | 4.278 | 3.077 | 4.105 | 3.563 | 3.513 | 3.519 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAH HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Søndergaard Andersen | Management | 0 companies |