| Revenue | DKK 2,4M | +34% |
| EBITDA | DKK 2,4M | +64% |
| Net profit | DKK 2,1M | +75% |
| Total assets | DKK 14,9M | +18% |
| Equity | DKK 6,9M | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -240 | -24 | 4.241 | 5.681 | 3.598 | 5.171 | 8.194 | 3.448 | 4.060 | 7.661 | 1.775 | 2.386 |
| Staff expenses | -0 | -0 | -2.236 | -1.480 | -1.587 | -1.787 | -2.816 | -1.847 | -1.739 | -1.716 | -316 | -0 |
| EBITDA | -736 | -24 | 2.004 | 4.201 | 2.012 | 3.385 | 5.378 | 1.601 | 2.321 | 5.944 | 1.459 | 2.386 |
| Depreciation & amort. | -0 | -0 | 283 | -267 | -248 | -201 | -338 | -156 | -109 | -59 | -6 | -0 |
| EBIT | -736 | -24 | 1.721 | 3.934 | 1.764 | 3.183 | 5.040 | 1.445 | 2.213 | 5.886 | 1.453 | 2.386 |
| Net financials | -19 | 438 | -914 | -293 | -86 | -43 | -89 | -52 | -87 | 10 | 68 | 268 |
| Profit before tax | -755 | 414 | 807 | 3.641 | 1.678 | 3.140 | 4.951 | 1.393 | 2.126 | 5.895 | 1.522 | 2.654 |
| Tax | -0 | -0 | -386 | 803 | 376 | 700 | 1.133 | 327 | 512 | 1.316 | 340 | 588 |
| Net profit | -755 | 414 | 1.192 | 2.838 | 1.302 | 2.440 | 3.819 | 1.066 | 1.614 | 4.579 | 1.181 | 2.066 |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 69 | 5 | 9.634 | 11.726 | 10.981 | 11.195 | 9.498 | 12.208 | 13.199 | 12.851 | 12.632 | 14.926 |
| Equity | -626 | -212 | 2.439 | 4.587 | 3.559 | 4.699 | 4.079 | 1.945 | 3.558 | 7.137 | 5.818 | 6.884 |
| Long-term debt | 0 | 0 | 0 | 789 | 314 | 683 | 29 | 64 | 64 | 64 | 68 | 71 |
| Short-term debt | 695 | 217 | 7.195 | 6.350 | 7.092 | 5.780 | 5.364 | 10.188 | 9.577 | 5.650 | 6.746 | 7.971 |
| Total debt | 695 | 217 | 7.195 | 7.139 | 7.407 | 6.462 | 5.392 | 10.252 | 9.641 | 5.714 | 6.813 | 8.042 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FF Management | Management | 2014 | — | — |
HA Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stuhr Group ApS | Company | 100.0% | 100.0% | 2019 |
HOSC ApS | Company | 33.3% | 33.3% | 2014 |
FOGED HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Foged Birkegaard | Management | 0 companies |
| Henrik Anneman Blegvad Olsson | Management | 0 companies |
| Nils Henrik Wegener | Chairman | 0 companies |