| Revenue | DKK 1,8M | +67% |
| EBITDA | DKK 3,9M | +270% |
| Net profit | DKK 2,7M | +261% |
| Total assets | DKK 15,3M | +11% |
| Equity | DKK 792K | -90% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 756 | 890 | 905 | 788 | 634 | 788 | 734 | 786 | 822 | 1.166 | 917 | 1.047 | 1.752 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -356 | 863 | 905 | -184 | -366 | 788 | 734 | 786 | 822 | 1.166 | 917 | 1.047 | 3.879 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -356 | 863 | 905 | -184 | -366 | 788 | 734 | 786 | 822 | 1.166 | 917 | 1.047 | 3.879 |
| Net financials | -263 | -125 | -110 | -77 | -55 | -54 | -48 | -35 | -40 | -38 | -77 | -204 | -442 |
| Profit before tax | -309 | 738 | 795 | -260 | -422 | 734 | 686 | 751 | 783 | 1.128 | 840 | 843 | 3.438 |
| Tax | 155 | 174 | 251 | -56 | -99 | 170 | 151 | 257 | 172 | 248 | 185 | 101 | 756 |
| Net profit | -464 | 564 | 544 | -204 | -323 | 564 | 535 | 494 | 610 | 880 | 655 | 743 | 2.681 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.047 | 13.994 | 13.910 | 12.925 | 11.904 | 11.816 | 12.189 | 13.479 | 13.584 | 13.989 | 13.802 | 13.752 | 15.295 |
| Equity | 2.768 | 3.333 | 3.877 | 3.673 | 3.322 | 3.886 | 4.420 | 4.915 | 5.525 | 6.405 | 7.060 | 7.802 | 792 |
| Long-term debt | 10.329 | 9.854 | 9.186 | 8.464 | 7.802 | 7.113 | 6.859 | 5.755 | 5.069 | 6.220 | 4.929 | 4.203 | 8.825 |
| Short-term debt | 950 | 808 | 847 | 788 | 780 | 818 | 909 | 2.809 | 2.991 | 1.364 | 1.813 | 1.675 | 5.140 |
| Total debt | 11.279 | 10.662 | 10.033 | 9.252 | 8.581 | 7.931 | 7.768 | 8.564 | 8.059 | 7.584 | 6.743 | 5.879 | 13.964 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2024 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
AR Management | Management | 2008 | — | — |
ML Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Færch & Co. Group A/S | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Worup | Management | 0 companies |
| Mads Høgh | Chief Executive Officer | 0 companies |
| Allan Rousing | Management | 0 companies |
| Martin Lampe | Management | 0 companies |