| Revenue | DKK 2,7M | -23% |
| EBITDA | DKK 2,7M | -20% |
| Net profit | DKK 2,9M | -18% |
| Total assets | DKK 114,5M | -9% |
| Equity | DKK 105,4M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.313 | 9.502 | 9.382 | 7.753 | 3.489 | 2.058 | 2.820 | 4.012 | 4.514 | 4.923 | 6.244 | 3.523 | 2.703 |
| Staff expenses | -307 | -306 | -347 | -331 | -334 | -571 | -695 | -998 | -970 | -654 | -120 | -132 | -0 |
| EBITDA | 2.666 | 2.391 | 2.443 | 1.712 | 3.117 | 1.433 | 2.091 | 2.983 | 3.501 | 4.239 | 6.078 | 3.320 | 2.664 |
| Depreciation & amort. | 66 | 402 | 806 | 747 | 648 | -708 | -669 | -843 | -859 | -834 | -950 | -863 | -634 |
| EBIT | 2.599 | 1.989 | 1.638 | 965 | 2.469 | 725 | 1.422 | 2.140 | 2.641 | 3.405 | 5.128 | 2.457 | 2.030 |
| Net financials | 453 | 228 | 268 | 544 | 1.872 | -73 | -121 | -44 | 101 | 18 | 1.745 | 1.605 | 1.387 |
| Profit before tax | 2.904 | 2.217 | 1.905 | 1.509 | 4.341 | 652 | 1.302 | 2.096 | 2.742 | 3.423 | 6.874 | 4.062 | 3.417 |
| Tax | 233 | 500 | 34 | 142 | 340 | -70 | 88 | 238 | 376 | 860 | 1.302 | 489 | 490 |
| Net profit | 2.671 | 1.717 | 1.872 | 1.367 | 4.001 | 723 | 1.214 | 1.858 | 2.366 | 2.563 | 5.571 | 3.573 | 2.926 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 57.306 | 59.829 | 56.289 | 64.579 | 67.189 | 71.714 | 69.191 | 70.357 | 72.934 | 74.746 | 110.783 | 125.342 | 114.482 |
| Equity | 47.091 | 44.508 | 46.379 | 47.746 | 51.747 | 51.470 | 52.684 | 54.542 | 56.908 | 57.097 | 94.534 | 114.474 | 105.355 |
| Long-term debt | 1.253 | 1.175 | 1.089 | 7.807 | 7.724 | 7.640 | 7.556 | 7.471 | 7.386 | 7.302 | 0 | 0 | 0 |
| Short-term debt | 5.869 | 11.245 | 6.485 | 6.890 | 5.650 | 10.833 | 7.234 | 6.734 | 7.330 | 7.392 | 12.580 | 8.145 | 8.268 |
| Total debt | 7.122 | 12.420 | 7.575 | 14.697 | 13.374 | 18.473 | 14.790 | 14.205 | 14.717 | 14.694 | 12.580 | 8.145 | 8.268 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — | |
FN Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEMMING NYBORG HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 33.3% | 20.0% | 2022 | |
| Individual | 15.0% | 15.0% | 2023 | |
| Individual | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| LandbrugsRådgivning Østjylland I/S | Audit | 0 companies |
| Flemming Nyborg Therkelsen | Management | 0 companies |