| Revenue | DKK 87K | -60% |
| EBITDA | DKK 1,7M | +723% |
| Net profit | DKK 1,3M | +832% |
| Total assets | DKK 1,1M | -68% |
| Equity | DKK 555K | -47% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | 63 | 111 | 180 | 107 | 125 | 140 | 204 | 199 | 217 | 87 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | 48 | 88 | 167 | 84 | 113 | 118 | 184 | 181 | 201 | 1.657 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | 48 | 88 | 167 | 84 | 113 | 118 | 184 | 181 | 201 | 1.657 |
| Net financials | -37 | -37 | -55 | -35 | -31 | -35 | -56 | -26 | -23 | -21 | -19 |
| Profit before tax | -49 | 11 | 33 | 132 | 54 | 78 | 62 | 158 | 158 | 180 | 1.637 |
| Tax | -18 | -99 | -7 | 30 | 12 | 17 | 14 | 35 | 35 | 40 | 329 |
| Net profit | -30 | 111 | 40 | 102 | 42 | 61 | 49 | 123 | 123 | 140 | 1.308 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.278 | 4.294 | 4.268 | 4.240 | 4.129 | 3.810 | 3.733 | 3.608 | 3.526 | 3.544 | 1.130 |
| Equity | 256 | 367 | 407 | 508 | 550 | 611 | 660 | 783 | 906 | 1.047 | 555 |
| Long-term debt | 3.654 | 3.623 | 3.509 | 3.403 | 3.288 | 2.850 | 2.755 | 2.448 | 2.220 | 2.078 | 0 |
| Short-term debt | 163 | 186 | 222 | 185 | 131 | 175 | 133 | 179 | 189 | 196 | 576 |
| Total debt | 3.817 | 3.809 | 3.731 | 3.588 | 3.419 | 3.026 | 2.888 | 2.627 | 2.409 | 2.274 | 576 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F.S. HOLDING FREDERIKS ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Verner Siig | Management | 0 companies |