| Revenue | DKK -176K | -9641% |
| EBITDA | DKK -1,9M | -536% |
| Net profit | DKK -2,5M | -208% |
| Total assets | DKK 1,7M | -71% |
| Equity | DKK 1,2M | -67% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 118 | 88 | 63 | 82 | 73 | -47 | 223 | 60 | 183 | 87 | 370 | 2 | -176 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -131 | -294 | -830 |
| EBITDA | 118 | 88 | 63 | 82 | 73 | -47 | 223 | 60 | -515 | -1 | 238 | -293 | -1.862 |
| Depreciation & amort. | -21 | -21 | -21 | -21 | -21 | -25 | -66 | -160 | -246 | -331 | -424 | -510 | -464 |
| EBIT | 97 | 67 | 42 | 60 | 52 | -73 | 156 | -99 | -761 | -332 | -185 | -802 | -2.327 |
| Net financials | -114 | -51 | -50 | -51 | -54 | -47 | -137 | -0 | -17 | 6 | -11 | 5 | -71 |
| Profit before tax | -17 | 16 | -8 | 10 | -3 | -120 | 19 | -99 | -779 | -326 | -196 | -797 | -2.398 |
| Tax | 2 | 4 | -1 | 78 | 4 | -5 | 19 | 14 | 38 | -26 | -26 | -0 | 59 |
| Net profit | -18 | 12 | -8 | -68 | -7 | -115 | 0 | -113 | -817 | -300 | -170 | -797 | -2.458 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.938 | 1.943 | 1.900 | 1.833 | 1.818 | 3.126 | 8.115 | 8.364 | 7.608 | 5.158 | 5.196 | 5.660 | 1.661 |
| Equity | 738 | 750 | 742 | 674 | 667 | 552 | 7.770 | 7.657 | 7.140 | 4.640 | 4.470 | 3.673 | 1.215 |
| Long-term debt | 980 | 941 | 922 | 902 | 881 | 0 | 300 | 372 | 300 | 300 | 60 | 60 | 0 |
| Short-term debt | 220 | 252 | 236 | 258 | 270 | 2.574 | 45 | 335 | 125 | 191 | 666 | 1.927 | 387 |
| Total debt | 1.200 | 1.193 | 1.158 | 1.159 | 1.151 | 2.574 | 345 | 707 | 425 | 491 | 726 | 1.987 | 387 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2006 | — | — |
JM Management | Management | 2023 | — | — |
FW Management | Management | 2005 | — | — |
AK Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fjersten Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Mathilde Blicher Wagnersen | Management | 0 companies |
| Johnny Maximus Bergsted | Management | 0 companies |
| Franck Wagnersen | Management | 0 companies |
| Anne Karin Staggemeier | Management | 0 companies |