| Revenue | DKK 434K | -47% |
| EBITDA | DKK 173K | +2424% |
| Net profit | DKK 135K | +2009% |
| Total assets | DKK 647K | -66% |
| Equity | DKK 384K | +54% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 304 | 1 | 313 | 247 | 164 | -79 | 22 | 15 | 734 | 483 | 839 | 822 | 434 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -475 | -642 | -781 | -830 | -260 |
| EBITDA | 250 | -31 | 258 | 220 | 110 | -113 | -43 | -6 | 258 | -160 | 58 | -7 | 173 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 250 | -31 | 258 | 220 | 110 | -113 | -43 | -6 | 258 | -160 | 58 | -7 | 173 |
| Net financials | -27 | -20 | -28 | -14 | -3 | -2 | -3 | -4 | -3 | 9 | 32 | 0 | -2 |
| Profit before tax | 224 | -52 | 229 | 205 | 108 | -115 | 86 | 19 | 255 | -153 | 90 | -7 | 172 |
| Tax | 57 | -13 | 57 | 46 | 24 | -25 | 19 | 4 | 62 | -0 | -0 | -0 | 37 |
| Net profit | 167 | -39 | 172 | 160 | 84 | -89 | 67 | 15 | 193 | -153 | 90 | -7 | 135 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.378 | 1.043 | 1.735 | 1.505 | 1.219 | 989 | 1.064 | 1.041 | 619 | 324 | 686 | 1.916 | 647 |
| Equity | 610 | 571 | 743 | 903 | 987 | 898 | 965 | 980 | 319 | 167 | 256 | 249 | 384 |
| Long-term debt | 0 | 45 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 763 | 428 | 983 | 562 | 182 | 67 | 71 | 41 | 300 | 158 | 429 | 1.667 | 263 |
| Total debt | 763 | 473 | 992 | 562 | 182 | 67 | 71 | 41 | 300 | 158 | 429 | 1.667 | 263 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2020 | — | — |
VF Unofficial title | Unofficial title | 2026 | — | — |
MW Management | Management | 2023 | — | — |
TW Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. Wargo Holding ApS | Company | 50.0% | 50.0% | 2022 |
Wargo Holding ApS | Company | 50.0% | 50.0% | 2020 |
BSJ HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2011 | |
FSJ HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
| Individual | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Sejr Johansen | Management | 0 companies |
| Viktor Fris-Drachmann | Unofficial title | 0 companies |
| Mikkel Wargo | Management | 0 companies |
| Thomas Wargo | Management | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |
| Michael Bendix Nielsen | Chairman | 0 companies |