| Revenue | DKK 355K | +18% |
| EBITDA | DKK 147K | +1598% |
| Net profit | DKK 156K | +280% |
| Total assets | DKK 5,7M | +4% |
| Equity | DKK 5,2M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 332 | 366 | 382 | 296 | 367 | 337 | 400 | 424 | 435 | 463 | 340 | 301 | 355 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 112 | 5 | 60 | -193 | 75 | 80 | 71 | 171 | 145 | 132 | -715 | 9 | 147 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 112 | 5 | 60 | -193 | 75 | 80 | 71 | 171 | 145 | 132 | -715 | 9 | 147 |
| Net financials | -21 | -22 | -24 | -23 | -16 | -35 | -32 | -30 | -21 | -14 | 22 | 61 | 68 |
| Profit before tax | 91 | -17 | 36 | -216 | 59 | 46 | 39 | 141 | 124 | 118 | -693 | 69 | 215 |
| Tax | 20 | 14 | 23 | -36 | 15 | 24 | 20 | 47 | 43 | 42 | 2 | 28 | 59 |
| Net profit | 71 | -31 | 14 | -180 | 44 | 21 | 19 | 94 | 81 | 76 | -695 | 41 | 156 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.769 | 6.583 | 6.594 | 6.720 | 5.909 | 6.273 | 6.303 | 6.413 | 6.237 | 6.246 | 5.538 | 5.468 | 5.664 |
| Equity | 5.560 | 5.529 | 5.543 | 5.364 | 5.408 | 5.429 | 5.448 | 5.541 | 5.622 | 5.698 | 5.003 | 5.044 | 5.200 |
| Long-term debt | 466 | 455 | 444 | 432 | 412 | 396 | 379 | 363 | 346 | 327 | 309 | 290 | 273 |
| Short-term debt | 743 | 599 | 608 | 925 | 89 | 448 | 476 | 509 | 269 | 222 | 226 | 134 | 192 |
| Total debt | 1.209 | 1.054 | 1.051 | 1.356 | 501 | 844 | 855 | 872 | 615 | 548 | 535 | 424 | 464 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2011 | — | — |
PB Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FINN VEDEL HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Borg Vedel | Management | 0 companies |
| Per Borg Vedel | Management | 0 companies |