| Revenue | DKK 631K | +22% |
| EBITDA | DKK 631K | +22% |
| Net profit | DKK 243K | +22% |
| Total assets | DKK 8,3M | -3% |
| Equity | DKK 2,4M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 878 | 718 | 689 | 712 | 666 | 708 | 713 | 712 | 710 | 686 | 642 | -82 | 519 | 631 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 878 | 718 | 689 | 712 | 666 | 708 | 713 | 712 | 710 | 686 | 642 | -82 | 519 | 631 |
| Depreciation & amort. | 199 | -199 | -199 | -199 | -199 | -199 | -199 | -199 | -199 | -199 | -204 | -205 | -205 | -205 |
| EBIT | 679 | 519 | 490 | 512 | 467 | 509 | 514 | 513 | 511 | 487 | 439 | -287 | 314 | 426 |
| Net financials | -470 | -492 | -481 | -470 | -454 | -242 | -225 | -211 | -162 | -133 | -122 | -60 | -60 | -72 |
| Profit before tax | 210 | 27 | 8 | 42 | 13 | 267 | 288 | 302 | 349 | 353 | 316 | -347 | 255 | 355 |
| Tax | 34 | -25 | 1 | -6 | -2 | 59 | 64 | 67 | 78 | 75 | 70 | -110 | 56 | 112 |
| Net profit | 176 | 52 | 7 | 48 | 15 | 208 | 224 | 235 | 272 | 278 | 247 | -237 | 199 | 243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.433 | 9.399 | 9.157 | 9.079 | 9.325 | 9.315 | 8.545 | 8.522 | 8.758 | 8.870 | 9.071 | 8.628 | 8.505 | 8.287 |
| Equity | 603 | 655 | 662 | 710 | 725 | 933 | 1.157 | 1.392 | 1.664 | 1.942 | 2.188 | 1.952 | 2.150 | 2.393 |
| Long-term debt | 4.993 | 7.283 | 7.115 | 4.084 | 5.429 | 5.067 | 4.702 | 4.326 | 4.228 | 4.011 | 3.792 | 5.623 | 3.341 | 3.188 |
| Short-term debt | 3.634 | 1.283 | 1.196 | 3.869 | 2.712 | 2.813 | 2.141 | 2.216 | 2.236 | 2.244 | 2.350 | 423 | 2.396 | 2.014 |
| Total debt | 8.626 | 8.566 | 8.312 | 7.953 | 8.141 | 7.880 | 6.843 | 6.542 | 6.463 | 6.255 | 6.142 | 6.046 | 5.738 | 5.202 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Management | Management | 2014 | — | — |
PK Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRASTER HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Amtrup Kruse | Management | 0 companies |
| Peter Kruse | Management | 0 companies |