| Revenue | DKK -297K | -4% |
| EBITDA | DKK -2M | -32% |
| Net profit | DKK 167K | -100% |
| Total assets | DKK 66,7M | -11% |
| Equity | DKK 64,1M | -11% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -78 | -309 | -297 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.169 | -1.497 |
| EBITDA | -26 | 2.492 | 1.197 | 2.509 | 1.715 | 700 | -800 | 977 | 454 | 4.496 | -375 | -1.478 | -1.958 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -139 | -56 |
| EBIT | -26 | 2.492 | 1.197 | 2.509 | 1.715 | 700 | -800 | 977 | 454 | 4.496 | -375 | -1.617 | -2.014 |
| Net financials | -95 | 2.129 | 1.183 | 2.560 | 1.871 | 859 | -639 | 1.175 | 673 | 4.681 | 4.058 | 73.222 | 2.905 |
| Profit before tax | -100 | 2.019 | 1.170 | 2.548 | 1.861 | 848 | -648 | 1.164 | 662 | 4.669 | 3.704 | 71.605 | 891 |
| Tax | -20 | -68 | -10 | 7 | 30 | 31 | 32 | 39 | 43 | 37 | 40 | 536 | 725 |
| Net profit | -80 | 2.087 | 1.180 | 2.541 | 1.831 | 818 | -680 | 1.125 | 619 | 4.632 | 3.664 | 71.069 | 167 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.625 | 4.694 | 3.640 | 6.725 | 7.741 | 8.550 | 7.862 | 10.707 | 11.427 | 16.660 | 20.019 | 74.973 | 66.746 |
| Equity | 287 | 2.375 | 3.555 | 5.996 | 7.726 | 8.440 | 7.655 | 8.672 | 9.180 | 13.699 | 15.363 | 71.932 | 64.099 |
| Long-term debt | 925 | 0 | 0 | 0 | 0 | 0 | 0 | 1.826 | 1.761 | 1.416 | 1.203 | 1.083 | 893 |
| Short-term debt | 1.413 | 2.319 | 85 | 728 | 15 | 109 | 207 | 209 | 486 | 1.545 | 3.453 | 1.943 | 1.754 |
| Total debt | 2.338 | 2.319 | 85 | 728 | 15 | 109 | 207 | 2.034 | 2.246 | 2.961 | 4.655 | 3.025 | 2.647 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Franz Randolph Tschicaja | Management | 0 companies |