| Revenue | DKK 1,1M | +110% |
| EBITDA | DKK 1,7M | +118% |
| Net profit | DKK 918K | +281% |
| Total assets | DKK 20,1M | +3% |
| Equity | DKK 725K | +477% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 586 | -665 | -1.099 | 1.111 | 1.120 | 1.095 | 1.375 | 1.518 | 1.075 | 680 | 569 | 527 | 1.107 |
| Staff expenses | -0 | -0 | -0 | -0 | -144 | -326 | -7 | -368 | -377 | -321 | -17 | -0 | -50 |
| EBITDA | 416 | -11.178 | 943 | 1.453 | 1.062 | 1.195 | 1.368 | 1.150 | 635 | 260 | -11.493 | 762 | 1.657 |
| Depreciation & amort. | 20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 396 | -11.178 | 943 | 1.453 | 1.062 | 1.195 | 1.368 | 1.150 | 635 | 260 | -11.493 | 762 | 1.657 |
| Net financials | -421 | -829 | -797 | -803 | -654 | -689 | -621 | -587 | -486 | -534 | -599 | -453 | -481 |
| Profit before tax | -24 | -10.348 | 145 | 649 | 408 | 506 | 748 | 600 | 139 | -274 | -12.092 | 309 | 1.177 |
| Tax | -35 | -2.666 | 207 | -31 | 9 | 166 | 315 | 194 | 274 | -41 | -2.660 | 68 | 259 |
| Net profit | 11 | -7.682 | -62 | 681 | 399 | 340 | 433 | 406 | -135 | -233 | -9.432 | 241 | 918 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.933 | 31.849 | 31.929 | 31.766 | 32.094 | 33.347 | 34.566 | 34.626 | 33.747 | 32.744 | 25.999 | 19.580 | 20.136 |
| Equity | -1.805 | 6.271 | 6.343 | 7.123 | 7.739 | 8.331 | 8.961 | 9.367 | 9.232 | 8.999 | -433 | -192 | 725 |
| Long-term debt | 14.324 | 16.087 | 16.286 | 16.178 | 15.586 | 15.693 | 16.837 | 16.731 | 16.277 | 14.017 | 13.431 | 12.766 | 12.174 |
| Short-term debt | 5.263 | 6.575 | 6.623 | 5.897 | 6.290 | 6.748 | 6.035 | 5.684 | 5.413 | 6.944 | 12.877 | 6.814 | 6.806 |
| Total debt | 19.588 | 22.662 | 22.909 | 22.075 | 21.876 | 22.440 | 22.872 | 22.415 | 21.690 | 20.962 | 26.308 | 19.581 | 18.979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FF2D ApS | Company | 100.0% | 100.0% | 2023 |