| Revenue | DKK 1,5M | +1458% |
| EBITDA | DKK 1,5M | +1458% |
| Net profit | DKK 1,2M | +96618% |
| Total assets | DKK 1,8M | -14% |
| Equity | DKK 1,5M | +462% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 191 | 166 | 96 | 86 | 86 | 102 | 109 | 103 | 86 | 108 | 98 | 1.527 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 191 | 166 | 96 | 86 | 86 | 102 | 109 | 103 | 86 | 108 | 98 | 1.527 |
| Depreciation & amort. | -24 | -24 | -28 | -37 | -32 | -32 | -32 | -32 | -32 | -32 | -32 | -7 |
| EBIT | 167 | 142 | 68 | 49 | 54 | 70 | 77 | 70 | 53 | 76 | 66 | 1.520 |
| Net financials | -76 | -70 | -71 | -65 | -65 | -64 | -63 | -63 | -63 | -64 | -64 | -24 |
| Profit before tax | 92 | 72 | -2 | -17 | -11 | 6 | 13 | 7 | -10 | 12 | 2 | 1.496 |
| Tax | 23 | 20 | -0 | -4 | -3 | 1 | 3 | 2 | -2 | 3 | 3 | 300 |
| Net profit | 69 | 52 | -2 | -13 | -9 | 4 | 10 | 5 | -8 | 10 | -1 | 1.196 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.875 | 2.885 | 2.424 | 2.287 | 2.246 | 2.232 | 2.217 | 2.198 | 2.193 | 2.108 | 2.095 | 1.801 |
| Equity | 210 | 262 | 260 | 247 | 238 | 243 | 253 | 258 | 250 | 260 | 259 | 1.454 |
| Long-term debt | 1.045 | 979 | 912 | 762 | 684 | 598 | 520 | 435 | 347 | 258 | 173 | 0 |
| Short-term debt | 1.620 | 1.645 | 1.252 | 1.278 | 1.324 | 1.391 | 1.444 | 1.505 | 1.596 | 1.590 | 1.663 | 346 |
| Total debt | 2.665 | 2.623 | 2.164 | 2.040 | 2.008 | 1.989 | 1.964 | 1.939 | 1.943 | 1.848 | 1.836 | 346 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Audit | Audit | 2015 | — | — |
FP Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRØSØ HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Friborg Jensen | Audit | 0 companies |
| Frank Per Foldager | Management | 0 companies |