| Revenue | DKK -10K | -1% |
| EBITDA | DKK -10K | +1% |
| Net profit | DKK 70K | -82% |
| Total assets | DKK 5,6M | +2% |
| Equity | DKK 4,4M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 918 | 790 | 703 | 938 | 756 | — | — | — | — | — | -10 | -8 | -10 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 459 | 330 | 703 | 938 | 756 | 918 | 758 | 864 | 784 | 727 | -10 | -8 | -10 | -10 |
| Depreciation & amort. | -0 | -0 | -460 | -460 | -469 | -469 | -469 | -469 | -469 | -469 | -0 | -0 | -0 | -0 |
| EBIT | 459 | 330 | 244 | 479 | 288 | 450 | 290 | 395 | 315 | 258 | -10 | -8 | -10 | -10 |
| Net financials | -426 | -399 | -361 | -317 | -431 | 0 | 0 | 0 | 0 | 0 | 861 | 359 | 388 | 80 |
| Profit before tax | 32 | -69 | -118 | 162 | -143 | 317 | 175 | 311 | 248 | 200 | 851 | 351 | 378 | 70 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 32 | -69 | -118 | 162 | -143 | 317 | 175 | 311 | 248 | 200 | 851 | 351 | 378 | 70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.464 | 10.036 | 9.483 | 9.130 | 8.651 | 8.130 | 7.571 | 7.066 | 6.575 | 6.243 | 4.735 | 5.110 | 5.518 | 5.621 |
| Equity | 2.314 | 2.370 | 4.754 | 2.664 | 2.521 | 2.837 | 3.013 | 3.324 | 3.372 | 3.442 | 3.913 | 4.263 | 4.440 | 4.420 |
| Long-term debt | 7.579 | 6.946 | 6.288 | 5.607 | 5.226 | 4.607 | 3.979 | 3.167 | 2.626 | 2.030 | 0 | 0 | 0 | 0 |
| Short-term debt | 570 | 719 | 818 | 860 | 904 | 682 | 576 | 571 | 573 | 767 | 822 | 847 | 1.078 | 1.201 |
| Total debt | 8.150 | 7.666 | 7.106 | 6.466 | 6.130 | 5.289 | 4.555 | 3.738 | 3.199 | 2.797 | 822 | 847 | 1.078 | 1.201 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANDSBJERG INVEST A/S | Company | 50.0% | 50.0% | 2024 |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 5.0% | 5.0% | 2009 | |
| Individual | 5.0% | 5.0% | 2009 | |
| Individual | 5.0% | 5.0% | 2009 | |
| Individual | 5.0% | 5.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2009 | |
| Individual | 5.0% | 5.0% | 2010 | |
| Individual | 10.0% | 10.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Rasmussen | Board of Directors | 0 companies |
| Søren Rasmussen | Board of Directors | 0 companies |
| Uffe Bak-Aagaard | Chairman | 0 companies |
| Jørn Sondrup | Board of Directors | 0 companies |