| Revenue | DKK 2,3M | +78% |
| EBITDA | DKK 1,8M | +83% |
| Net profit | DKK 1,5M | +86% |
| Total assets | DKK 5,8M | +20% |
| Equity | DKK 3,8M | +62% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 579 | 1.244 | 1.576 | 1.352 | 1.253 | 1.416 | 1.373 | 1.612 | 1.889 | 1.081 | 3.123 | 1.307 | 2.332 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 750 | 210 | 638 | 1.224 | 1.001 | 910 | 1.074 | 1.029 | 1.137 | 1.689 | 742 | 2.768 | 1.006 | 1.843 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 750 | 210 | 638 | 1.224 | 1.001 | 910 | 1.074 | 1.029 | 1.137 | 1.689 | 742 | 2.768 | 1.006 | 1.843 |
| Net financials | -23 | -22 | -19 | 15 | 23 | 7 | 1 | 3 | 8 | 5 | -14 | 2 | -5 | 17 |
| Profit before tax | 727 | 188 | 828 | 1.239 | 1.024 | 917 | 1.076 | 1.032 | 1.145 | 1.694 | 728 | 2.770 | 1.002 | 1.860 |
| Tax | 227 | 46 | -0 | 286 | 225 | 202 | 237 | 227 | 252 | 373 | 160 | 609 | 220 | 409 |
| Net profit | 500 | 142 | 620 | 953 | 799 | 715 | 839 | 805 | 893 | 1.322 | 568 | 2.160 | 781 | 1.451 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.015 | 2.071 | 3.025 | 3.694 | 3.500 | 3.621 | 4.505 | 3.727 | 3.540 | 5.065 | 4.282 | 5.449 | 4.860 | 5.836 |
| Equity | 840 | 982 | 1.602 | 2.555 | 2.554 | 2.569 | 2.693 | 2.759 | 3.047 | 3.714 | 2.682 | 3.774 | 2.355 | 3.806 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.157 | 1.089 | 1.423 | 1.139 | 946 | 1.052 | 1.813 | 969 | 493 | 1.351 | 1.101 | 1.275 | 2.155 | 2.006 |
| Total debt | 1.157 | 1.089 | 1.423 | 1.139 | 946 | 1.052 | 1.813 | 969 | 493 | 1.351 | 1.101 | 1.275 | 2.155 | 2.006 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BUUS KØLETEKNIK A/S | Company | 100.0% | 100.0% | 2022 |
Pepes Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Sterndorff Olesen | Management | 0 companies |
| Jonas Lundin | Board of Directors | 0 companies |
| Karl Kristian Andersen | Board of Directors | 0 companies |
| Lars Hansen | Board of Directors | 0 companies |
| Torben Rudi Budsted Weje | Chairman | 0 companies |
| Peter Riishøj Hansen | Board of Directors | 0 companies |
| Tue Sjøntoft | Chairman | 0 companies |