| Revenue | DKK 623K | +7% |
| EBITDA | DKK 1,9M | -30% |
| Net profit | DKK 1,2M | -35% |
| Total assets | DKK 24,1M | +5% |
| Equity | DKK 6,6M | +23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 554 | 589 | 613 | 598 | 706 | 727 | 700 | 797 | 689 | 731 | 548 | 671 | 583 | 623 |
| Staff expenses | -12 | -7 | -7 | -7 | -6 | -38 | -70 | -70 | -16 | -3 | -0 | -0 | -0 | -0 |
| EBITDA | 543 | 582 | 606 | 591 | 700 | 974 | 630 | 727 | 674 | 2.479 | -852 | -1.429 | 2.683 | 1.873 |
| Depreciation & amort. | -95 | -95 | -95 | -30 | -8 | 142 | -37 | -37 | -98 | -107 | -0 | -0 | -0 | -0 |
| EBIT | 448 | 487 | 511 | 562 | 692 | 832 | 593 | 690 | 576 | 2.373 | -852 | -1.429 | 2.683 | 1.873 |
| Net financials | -150 | -118 | -110 | -98 | -90 | -81 | -74 | -63 | -64 | -59 | -1.652 | -2.411 | 1.796 | 925 |
| Profit before tax | 298 | 369 | 401 | 464 | 602 | 751 | 519 | 627 | 512 | 2.314 | -1.104 | -1.741 | 2.379 | 1.548 |
| Tax | 74 | 95 | 100 | 109 | 132 | 165 | 114 | 138 | 113 | 485 | 120 | -383 | 524 | 341 |
| Net profit | 223 | 274 | 301 | 355 | 470 | 586 | 405 | 489 | 399 | 1.829 | -1.224 | -1.358 | 1.856 | 1.207 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.627 | 11.478 | 11.396 | 11.399 | 11.358 | 11.451 | 11.415 | 11.385 | 12.036 | 24.009 | 22.758 | 20.707 | 22.862 | 24.073 |
| Equity | 4.998 | 5.272 | 5.573 | 5.928 | 6.397 | 6.983 | 7.388 | 7.878 | 8.277 | 18.989 | 4.865 | 3.507 | 5.362 | 6.570 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.455 | 14.240 | 14.024 | 13.805 |
| Short-term debt | 6.629 | 6.206 | 5.823 | 5.471 | 4.960 | 4.463 | 4.027 | 3.508 | 3.748 | 2.612 | 975 | 959 | 1.013 | 960 |
| Total debt | 6.629 | 6.206 | 5.823 | 5.471 | 4.960 | 4.463 | 4.027 | 3.508 | 3.748 | 2.612 | 15.430 | 15.199 | 15.036 | 14.764 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Management | Management | 2022 | — | — |
OW Management | Management | 2005 | — | — |
HG Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Probus Frisko Holding A/S | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Broder Kier | Management | 0 companies |
| Ole Walbom | Management | 0 companies |
| Henrik Gorm Nielsen | Management | 0 companies |
| Lisbeth Halberg | Board of Directors | 0 companies |
| Thommy Pedersen | Board of Directors | 0 companies |
| Herluf Baun Høst | Chairman | 0 companies |
| Jesper Alsted Timming | Board of Directors | 0 companies |