| Revenue | DKK 2,5M | +4% |
| EBITDA | DKK 389K | -42% |
| Net profit | DKK 227K | -67% |
| Total assets | DKK 4,3M | +10% |
| Equity | DKK 620K | +58% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.789 | 2.113 | 2.238 | 2.232 | 2.173 | 1.908 | 2.226 | 1.995 | 1.965 | 1.748 | 1.974 | 2.429 | 2.525 |
| Staff expenses | -1.312 | -1.534 | -1.737 | -1.890 | -1.851 | -1.626 | -1.878 | -1.567 | -1.534 | -1.985 | -1.962 | -1.753 | -2.136 |
| EBITDA | 477 | 579 | 501 | 342 | 321 | 281 | 348 | 428 | 431 | -237 | 12 | 675 | 389 |
| Depreciation & amort. | -189 | -194 | -199 | -181 | -167 | -61 | -145 | -161 | -166 | -145 | -124 | -40 | -16 |
| EBIT | 288 | 385 | 302 | 161 | 154 | 220 | 203 | 267 | 266 | -382 | -112 | 635 | 374 |
| Net financials | -227 | -124 | -133 | -147 | -140 | -180 | -129 | -249 | -178 | -284 | -139 | 49 | -113 |
| Profit before tax | 61 | 261 | 170 | 14 | 14 | 40 | 74 | 18 | 88 | -665 | -251 | 684 | 260 |
| Tax | 26 | 68 | 48 | 10 | 4 | 11 | 21 | 6 | 22 | -24 | -0 | -0 | 34 |
| Net profit | 35 | 192 | 121 | 4 | 10 | 30 | 54 | 11 | 65 | -641 | -251 | 684 | 227 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.395 | 3.164 | 2.946 | 3.198 | 2.799 | 3.433 | 3.626 | 3.927 | 5.031 | 5.022 | 3.724 | 3.884 | 4.273 |
| Equity | 571 | 763 | 634 | 538 | 549 | 578 | 632 | 535 | 600 | -40 | -291 | 393 | 620 |
| Long-term debt | 151 | 0 | 0 | 200 | 0 | 0 | 0 | 35 | 0 | 68 | 365 | 0 | 0 |
| Short-term debt | 2.660 | 2.391 | 2.303 | 2.445 | 2.248 | 2.842 | 2.960 | 3.316 | 4.406 | 4.995 | 3.650 | 3.491 | 3.654 |
| Total debt | 2.811 | 2.391 | 2.303 | 2.645 | 2.248 | 2.842 | 2.960 | 3.352 | 4.406 | 5.062 | 4.015 | 3.491 | 3.654 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ST Audit | Audit | 2008 | — | — |
MF Founder | Founder | 2005 | — | — |
LU | Audit | 2005 | — | — |
CH Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREDGART INVEST HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Svend-Ole True | Audit | 0 companies |
| Martin Femø Jensen | Founder | 0 companies |
| Lars Ulrich Henriksen | Audit | 0 companies |
| Christian Høegh Fredgart | Management | 0 companies |