| Revenue | DKK -1,3M | +476% |
| EBITDA | DKK -1,3M | -319% |
| Net profit | DKK 8,6M | +16% |
| Total assets | DKK 77M | +15% |
| Equity | DKK 75,2M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -11 | -11 | — | -47 | -174 | -478 | -287 | -358 | -968 | -509 | -221 | -1.275 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -11 | -11 | -30 | -47 | -174 | -478 | -307 | -321 | -1.023 | -509 | -305 | -1.281 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -11 | -11 | -30 | -47 | -174 | -478 | -307 | -321 | -1.023 | -509 | -305 | -1.281 |
| Net financials | 811 | 1.724 | 774 | -1.513 | 1.867 | 2.765 | -492 | 7.434 | 2.590 | 10.403 | -12.493 | 9.784 | 12.264 |
| Profit before tax | 802 | 1.712 | 763 | -1.543 | 1.819 | 2.591 | -969 | 7.147 | 2.232 | 9.435 | -13.001 | 9.563 | 10.989 |
| Tax | 56 | 55 | 55 | -0 | -0 | 122 | -303 | 1.714 | 481 | 2.010 | -2.040 | 2.064 | 2.416 |
| Net profit | 746 | 1.657 | 709 | -1.543 | 1.819 | 2.469 | -666 | 5.414 | 1.788 | 7.370 | -10.961 | 7.414 | 8.567 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 52.135 | 53.944 | 55.763 | 54.154 | 54.977 | 58.345 | 56.027 | 61.989 | 62.155 | 72.360 | 61.683 | 66.873 | 77.034 |
| Equity | 52.067 | 53.877 | 55.689 | 54.143 | 54.965 | 58.320 | 56.012 | 60.866 | 61.744 | 70.402 | 59.384 | 66.739 | 75.245 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 67 | 66 | 74 | 11 | 12 | 25 | 15 | 1.123 | 411 | 1.958 | 2.299 | 134 | 1.789 |
| Total debt | 67 | 66 | 74 | 11 | 12 | 25 | 15 | 1.123 | 411 | 1.958 | 2.299 | 134 | 1.789 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 | |
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frants Dalgaard-Knudsen | Management | 0 companies |
| Fredrik Andreas Rosenørn-Lehn | Chairman | 0 companies |
| Merete Larsen | Board of Directors | 0 companies |
| Elisabeth Adolphine Rosenørn-Lehn | Board of Directors | 0 companies |