| Revenue | DKK -369K | +439% |
| EBITDA | DKK -369K | -439% |
| Net profit | DKK 13,5M | +1047% |
| Total assets | DKK 1,1M | -99% |
| Equity | DKK -41K | +100% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -52 | -40 | -89 | -62 | -113 | -75 | -63 | -94 | -68 | -369 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -52 | -40 | -89 | -62 | -113 | -75 | -63 | -94 | -68 | -369 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -52 | -40 | -89 | -62 | -113 | -75 | -63 | -94 | -68 | -369 |
| Net financials | -1.177 | -2.349 | -2.112 | -2.594 | -1.990 | 945 | -1.055 | -751 | 1.242 | 13.836 |
| Profit before tax | -1.229 | -2.389 | -2.200 | -2.657 | -2.104 | 869 | -1.118 | -844 | 1.174 | 13.467 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.229 | -2.389 | -2.200 | -2.657 | -2.104 | 869 | -1.118 | -844 | 1.174 | 13.467 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 131.766 | 125.195 | 127.289 | 128.745 | 125.996 | 121.205 | 124.436 | 122.993 | 119.400 | 1.120 |
| Equity | — | -6.629 | -8.829 | -11.486 | -13.589 | -12.720 | -13.838 | -14.682 | -13.508 | -41 |
| Long-term debt | 135.785 | 131.295 | 135.978 | 140.050 | 139.312 | 133.547 | 137.803 | 137.510 | 132.648 | 0 |
| Short-term debt | 220 | 528 | 141 | 181 | 273 | 378 | 471 | 165 | 260 | 1.160 |
| Total debt | 136.005 | 131.824 | 136.118 | 140.231 | 139.585 | 133.925 | 138.274 | 137.675 | 132.908 | 1.160 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
JH Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KARTZ ApS | Company | 5.0% | 5.0% | 2006 |
RAUFF GROUP A/S | Company | 33.3% | 33.3% | 2006 |
AZDAN ApS | Company | 5.0% | 5.0% | 2006 |
AB VADSHOLT HOLDING ApS | Company | 33.3% | 33.3% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Kartz Johansen | Chief Executive Officer | 0 companies |
| Jess Honoré Larsen | Management | 0 companies |
| Anders Bundgaard | Chairman | 0 companies |
| Niels Rauff Hansen | Board of Directors | 0 companies |