| Revenue | DKK 132K | -14% |
| EBITDA | DKK 132K | -14% |
| Net profit | DKK 60K | -25% |
| Total assets | DKK 1,6M | +1% |
| Equity | DKK 1,2M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 148 | 210 | 212 | 113 | 175 | 172 | 169 | 162 | 150 | 163 | 157 | 155 | 154 | 132 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 148 | 210 | 212 | 113 | 175 | 172 | 169 | 162 | 150 | 163 | 157 | 155 | 154 | 132 |
| Depreciation & amort. | 31 | 34 | 36 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 |
| EBIT | 117 | 177 | 176 | 71 | 133 | 130 | 128 | 120 | 108 | 122 | 116 | 113 | 112 | 90 |
| Net financials | -54 | -72 | -65 | -56 | -52 | -44 | -39 | -36 | -27 | -19 | -19 | -15 | -10 | -14 |
| Profit before tax | 62 | 105 | 110 | 15 | 82 | 86 | 89 | 85 | 82 | 103 | 96 | 97 | 103 | 77 |
| Tax | 16 | 24 | 19 | -6 | 18 | 19 | 20 | 19 | 18 | 32 | 21 | 21 | 23 | 17 |
| Net profit | 47 | 81 | 92 | 21 | 64 | 67 | 69 | 66 | 64 | 71 | 75 | 76 | 80 | 60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.182 | 2.168 | 2.057 | 2.017 | 1.978 | 1.938 | 1.900 | 1.940 | 1.744 | 1.695 | 1.685 | 1.608 | 1.594 | 1.617 |
| Equity | 269 | 350 | 442 | 463 | 527 | 594 | 663 | 729 | 793 | 864 | 940 | 1.016 | 1.096 | 1.155 |
| Long-term debt | 1.261 | 1.149 | 1.026 | 903 | 760 | 680 | 609 | 534 | 461 | 386 | 312 | 239 | 168 | 95 |
| Short-term debt | 593 | 598 | 514 | 581 | 613 | 570 | 524 | 563 | 367 | 301 | 281 | 193 | 161 | 188 |
| Total debt | 1.854 | 1.747 | 1.539 | 1.484 | 1.372 | 1.250 | 1.132 | 1.097 | 827 | 687 | 593 | 432 | 328 | 283 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANK EGETOFT HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Jakobsen | Management | 0 companies |