| Revenue | DKK -254K | +1095% |
| EBITDA | DKK -254K | -1095% |
| Net profit | DKK 14,7M | +1177% |
| Total assets | DKK 1,1M | -98% |
| Equity | DKK 1,1M | +116% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -19 | -21 | -22 | -20 | -17 | -19 | -19 | -21 | -254 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | -19 | -21 | -22 | -20 | -17 | -19 | -19 | -21 | -254 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -19 | -19 | -21 | -22 | -20 | -17 | -19 | -19 | -21 | -254 |
| Net financials | -472 | -402 | -2.318 | -2.174 | -1.203 | 1.695 | -1.277 | -862 | 1.175 | 14.983 |
| Profit before tax | -491 | -421 | -2.340 | -2.195 | -1.222 | 1.678 | -1.296 | -881 | 1.153 | 14.729 |
| Tax | 2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -493 | -421 | -2.340 | -2.195 | -1.222 | 1.678 | -1.296 | -881 | 1.153 | 14.729 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.202 | 40.360 | 40.911 | 41.646 | 38.879 | 38.770 | 39.082 | 35.828 | 46.977 | 1.116 |
| Equity | — | -1.539 | -3.878 | -6.074 | -7.296 | -5.619 | -6.915 | -7.796 | -6.642 | 1.086 |
| Long-term debt | 47.310 | 41.889 | 44.780 | 47.711 | 46.166 | 44.379 | 45.987 | 43.615 | 53.611 | 0 |
| Short-term debt | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 30 |
| Total debt | 47.319 | 41.898 | 44.789 | 47.720 | 46.175 | 44.388 | 45.996 | 43.624 | 53.620 | 30 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 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 | Management | 0 companies |
| Anders Bundgaard | Chairman | 0 companies |
| Jess Honoré Larsen | Board of Directors | 0 companies |
| Niels Rauff Hansen | Board of Directors | 0 companies |