| Revenue | DKK -188K | -106% |
| EBITDA | DKK -313K | -117% |
| Net profit | DKK -301K | -121% |
| Total assets | DKK 2,7M | -14% |
| Equity | DKK 1,5M | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.561 | 1.461 | 1.437 | 1.530 | 1.747 | 1.781 | 1.780 | 2.960 | -188 |
| Staff expenses | -799 | -778 | -834 | -1.004 | -1.028 | -1.013 | -1.074 | -1.156 | -126 |
| EBITDA | 762 | 683 | 603 | 526 | 718 | 767 | 706 | 1.804 | -313 |
| Depreciation & amort. | -146 | -149 | -204 | -92 | -92 | -6 | -6 | -18 | -12 |
| EBIT | 616 | 535 | 399 | 434 | 627 | 761 | 700 | 1.786 | -325 |
| Net financials | -10 | -5 | -4 | 10 | 6 | 0 | 7 | 13 | 4 |
| Profit before tax | 606 | 530 | 395 | 444 | 633 | 761 | 707 | 1.800 | -322 |
| Tax | 153 | 131 | 98 | 107 | 139 | 168 | 156 | 395 | -21 |
| Net profit | 453 | 398 | 297 | 337 | 494 | 593 | 551 | 1.404 | -301 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.519 | 1.597 | 1.487 | 1.546 | 1.771 | 2.262 | 2.144 | 3.086 | 2.666 |
| Equity | 707 | 706 | 603 | 665 | 934 | 1.252 | 1.210 | 2.064 | 1.538 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 812 | 888 | 884 | 881 | 837 | 1.010 | 934 | 1.022 | 1.128 |
| Total debt | 812 | 888 | 884 | 881 | 837 | 1.010 | 934 | 1.022 | 1.128 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Management | Management | 2009 | — | — |
JV Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Everstone Holding A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Dalum-Larsen | Management | 0 companies |
| Jenny Valborg Elisabet Larsen | Management | 0 companies |
| Dann Larsen | Chairman | 0 companies |
| Carsten Larsen | Board of Directors | 0 companies |
| Palle Larsen | Board of Directors | 0 companies |