| Revenue | DKK 993K | +7% |
| EBITDA | DKK 907K | +8% |
| Net profit | DKK 357K | +7% |
| Total assets | DKK 10,2M | +0% |
| Equity | DKK 3,4M | -8% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 761 | 861 | 950 | 926 | 993 |
| Staff expenses | -86 | -86 | -86 | -86 | -86 |
| EBITDA | 675 | 774 | 864 | 839 | 907 |
| Depreciation & amort. | -109 | -109 | -109 | -109 | -108 |
| EBIT | 566 | 665 | 755 | 730 | 798 |
| Net financials | -273 | -273 | -345 | -302 | -311 |
| Profit before tax | 293 | 392 | 409 | 428 | 487 |
| Tax | 93 | 113 | 109 | 95 | 130 |
| Net profit | 201 | 279 | 300 | 333 | 357 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 10.163 | 10.072 | 10.018 | 10.191 | 10.178 |
| Equity | 3.270 | 3.443 | 3.602 | 3.700 | 3.388 |
| Long-term debt | 5.380 | 4.906 | 5.264 | 5.039 | 4.806 |
| Short-term debt | 1.135 | 1.366 | 813 | 1.137 | 1.244 |
| Total debt | 6.515 | 6.273 | 6.078 | 6.176 | 6.050 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FH Founder | Founder | 2005 |
MS Management | Management | 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2005 | |
| Board of Directors | 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frits Henry Sørensen | Founder | 0 companies |
| Martin Sørensen | Management | 0 companies |
| Henrik Sørensen | Board of Directors | 0 companies |
| Heidi Marie Madsen | Board of Directors | 0 companies |