| Revenue | DKK 486K | -577% |
| EBITDA | DKK 186K | +120% |
| Net profit | DKK 271K | +134% |
| Total assets | DKK 3M | +57% |
| Equity | DKK -1,4M | +17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -41 | -30 | -55 | -17 | -18 | -26 | 319 | -29 | 327 | 600 | 653 | 185 | -102 | 486 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -212 | -502 | -550 | -322 | -795 | -294 |
| EBITDA | 38 | 35 | 71 | 30 | -233 | -26 | 319 | -29 | 114 | 98 | 103 | -137 | -923 | 186 |
| Depreciation & amort. | 5 | -5 | -35 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -22 | -36 | -140 | -143 |
| EBIT | 33 | 30 | 36 | 30 | -233 | -26 | 319 | -29 | 114 | 98 | 81 | -173 | -1.064 | 43 |
| Net financials | -115 | -104 | -101 | -91 | -80 | -86 | -88 | -29 | 59 | 77 | -16 | -984 | -20 | -37 |
| Profit before tax | -82 | -74 | -65 | -61 | -176 | -113 | 232 | -57 | 173 | 175 | 65 | -1.157 | -1.084 | 6 |
| Tax | 41 | 35 | 31 | 27 | 69 | -18 | 128 | -143 | 23 | 42 | 14 | 50 | -295 | -265 |
| Net profit | -123 | -109 | -96 | -88 | -245 | -95 | 104 | 86 | 151 | 133 | 51 | -1.207 | -789 | 271 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 985 | 1.016 | 1.016 | 1.013 | 836 | 808 | 1.158 | 1.237 | 1.769 | 1.548 | 2.197 | 2.689 | 1.926 | 3.027 |
| Equity | -229 | -338 | -434 | -522 | -767 | -861 | -757 | -671 | 179 | 313 | 364 | -844 | -1.633 | -1.362 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 1.353 | 1.449 | 1.534 | 1.602 | 1.654 | 1.772 | 1.909 | 1.590 | 1.235 | 1.830 | 3.479 | 3.482 | 4.310 |
| Total debt | 0 | 1.353 | 1.449 | 1.534 | 1.602 | 1.654 | 1.772 | 1.909 | 1.590 | 1.235 | 1.830 | 3.479 | 3.482 | 4.310 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEMMING RAVN HOLDING A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Ravn | Management | 0 companies |