| Revenue | DKK 442K | -13% |
| EBITDA | DKK 126K | -80% |
| Net profit | DKK 53K | -90% |
| Total assets | DKK 983K | +16% |
| Equity | DKK 15K | +141% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.107 | 386 | 415 | 263 | 264 | 716 | 386 | 534 | 635 | 384 | 1.392 | 506 | 442 |
| Staff expenses | -2.444 | -4 | -243 | -33 | -66 | -55 | -238 | -271 | -561 | -773 | -1.000 | -359 | -316 |
| EBITDA | -337 | 382 | 172 | 230 | 198 | 660 | 133 | 262 | 74 | -389 | -513 | 625 | 126 |
| Depreciation & amort. | -140 | -34 | 52 | 66 | 44 | -57 | -14 | -17 | -41 | -53 | -53 | -23 | -23 |
| EBIT | -476 | 348 | 120 | 164 | 154 | 603 | 119 | 245 | 33 | -442 | -566 | 602 | 103 |
| Net financials | -41 | -73 | -103 | -76 | 110 | 11 | 18 | -20 | -1 | -47 | -45 | -118 | -35 |
| Profit before tax | -517 | 275 | 17 | 88 | 265 | 614 | 137 | 225 | 31 | -489 | -611 | 484 | 68 |
| Tax | -117 | 72 | 10 | 20 | 64 | 137 | 36 | 53 | 8 | -96 | 76 | -54 | 15 |
| Net profit | -400 | 203 | 7 | 68 | 200 | 477 | 101 | 171 | 23 | -393 | -687 | 538 | 53 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.410 | 1.358 | 1.387 | 1.588 | 1.384 | 1.907 | 1.419 | 1.473 | 1.456 | 2.210 | 1.229 | 847 | 983 |
| Equity | 53 | 256 | 264 | 332 | 532 | 1.009 | 610 | 681 | 504 | 111 | -576 | -38 | 15 |
| Long-term debt | 65 | 49 | 32 | 0 | 0 | 0 | 0 | 9 | 7 | 419 | 0 | 25 | 16 |
| Short-term debt | 2.293 | 1.053 | 1.092 | 1.249 | 841 | 888 | 805 | 771 | 933 | 1.680 | 1.805 | 859 | 952 |
| Total debt | 2.357 | 1.102 | 1.124 | 1.249 | 841 | 888 | 805 | 780 | 940 | 2.099 | 1.805 | 884 | 967 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JØ Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
HØ Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAMOE GROUP ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Østerhaab | Chief Executive Officer | 0 companies |
| Henrik Østerhaab | Management | 0 companies |