| Revenue | DKK 861K | +8% |
| EBITDA | DKK 139K | -33% |
| Net profit | DKK -72K | -523% |
| Total assets | DKK 6,3M | +1% |
| Equity | DKK 1,3M | -5% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 944 | 814 | 1.088 | 1.318 | 1.048 | 1.232 | 1.496 | 1.872 | 1.504 | 1.583 | 1.344 | 797 | 861 |
| Staff expenses | -364 | -158 | -343 | -425 | -495 | -430 | -586 | -634 | -894 | -996 | -969 | -588 | -722 |
| EBITDA | 580 | 656 | 746 | 893 | 553 | 802 | 910 | 1.238 | 531 | 587 | 255 | 209 | 139 |
| Depreciation & amort. | -30 | -161 | -844 | -155 | -160 | -163 | -148 | -148 | -38 | -59 | -62 | -67 | -51 |
| EBIT | 550 | 495 | -99 | 738 | 393 | 639 | 763 | 1.091 | 493 | 528 | 193 | 142 | 88 |
| Net financials | -312 | -235 | -220 | -246 | -224 | -186 | -138 | -134 | -106 | -327 | -107 | -179 | -201 |
| Profit before tax | 238 | 260 | -319 | 493 | 169 | 453 | 624 | 957 | 387 | 201 | 86 | -37 | -112 |
| Tax | -0 | -0 | -0 | -0 | -0 | 117 | 160 | 72 | 98 | 65 | 27 | -54 | -40 |
| Net profit | 238 | 260 | -319 | 493 | 169 | 336 | 464 | 885 | 289 | 136 | 59 | 17 | -72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.840 | 7.817 | 7.130 | 7.313 | 7.427 | 7.632 | 7.941 | 7.137 | 6.683 | 7.002 | 6.056 | 6.241 | 6.325 |
| Equity | -1.430 | -1.170 | -1.489 | -996 | -827 | -491 | -27 | 858 | 1.146 | 1.282 | 1.341 | 1.358 | 1.286 |
| Long-term debt | 6.606 | 6.566 | 6.318 | 6.037 | 5.747 | 5.448 | 5.034 | 4.653 | 4.050 | 4.114 | 3.986 | 3.896 | 4.642 |
| Short-term debt | 2.663 | 2.421 | 2.301 | 2.272 | 2.507 | 2.672 | 2.931 | 1.581 | 1.444 | 1.584 | 719 | 986 | 397 |
| Total debt | 9.270 | 8.987 | 8.618 | 8.309 | 8.254 | 8.120 | 7.965 | 6.234 | 5.494 | 5.698 | 4.705 | 4.883 | 5.039 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Bøgild Hansen | Management | 0 companies |