| Revenue | DKK 302K | -96% |
| EBITDA | DKK 162K | -98% |
| Net profit | DKK -292K | -104% |
| Total assets | DKK 18M | -3% |
| Equity | DKK 11,9M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 482 | 511 | 571 | 558 | 478 | 508 | 835 | 1.033 | 683 | 636 | 1.460 | 8.185 | 302 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 482 | 1.359 | 533 | 732 | 797 | 980 | 1.877 | 1.033 | 683 | 1.051 | 1.445 | 8.150 | 162 |
| Depreciation & amort. | -198 | -6 | -3 | -3 | -8 | -8 | -73 | -95 | -95 | -245 | -298 | -0 | -0 |
| EBIT | 284 | 1.354 | 530 | 729 | 790 | 972 | 1.804 | 938 | 588 | 805 | 1.147 | 8.150 | 162 |
| Net financials | -506 | -512 | -520 | -437 | -420 | -467 | -495 | -703 | -362 | -43 | -175 | 2.192 | -348 |
| Profit before tax | -222 | 842 | 10 | 292 | 369 | 505 | 1.309 | 235 | 225 | 762 | 972 | 10.342 | -185 |
| Tax | -56 | 298 | -23 | 71 | 79 | 88 | 216 | 57 | -8 | 134 | 176 | 2.281 | 106 |
| Net profit | -167 | 544 | 33 | 221 | 290 | 416 | 1.093 | 178 | 234 | 628 | 796 | 8.061 | -292 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.265 | 12.536 | 13.730 | 13.739 | 14.108 | 16.199 | 19.482 | 19.382 | 19.454 | 18.326 | 18.155 | 18.536 | 18.024 |
| Equity | -1.457 | -455 | 378 | 600 | 786 | 1.439 | 3.144 | 3.210 | 3.444 | 4.073 | 4.868 | 12.929 | 11.937 |
| Long-term debt | 11.518 | 10.742 | 11.850 | 11.776 | 11.887 | 11.817 | 14.625 | 14.262 | 13.813 | 10.941 | 10.768 | 2.560 | 3.550 |
| Short-term debt | 2.204 | 2.249 | 1.502 | 1.363 | 1.436 | 2.943 | 1.450 | 1.564 | 1.804 | 2.771 | 1.874 | 662 | 2.105 |
| Total debt | 13.722 | 12.991 | 13.352 | 13.139 | 13.322 | 14.760 | 16.075 | 15.826 | 15.617 | 13.712 | 12.643 | 3.222 | 5.655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2008 | — | — |
LK Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FR ApS | Company | 100.0% | 100.0% | 2023 |
LJ HOLDING, TOUSTRUP ApS | Company | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Michael Reinholdt | Management | 0 companies |
| Lars Kramhøft | Management | 0 companies |