| Revenue | DKK 298K | +18% |
| EBITDA | DKK 291K | +17% |
| Net profit | DKK -12K | +89% |
| Total assets | DKK 7M | +1% |
| Equity | DKK 510K | -2% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 450 | 215 | 68 | 637 | 681 | 302 | 101 | 229 | 219 | 343 | 252 | 298 |
| Staff expenses | -0 | -148 | -128 | -126 | -177 | -198 | -161 | -99 | -100 | -71 | -3 | -7 |
| EBITDA | 408 | 67 | -60 | 511 | 503 | 104 | -60 | 130 | 118 | 272 | 249 | 291 |
| Depreciation & amort. | -3 | -3 | -3 | -3 | -9 | -11 | -68 | -83 | -83 | -83 | -83 | -83 |
| EBIT | 405 | 64 | -63 | 508 | 494 | 93 | -128 | 47 | 36 | 189 | 166 | 208 |
| Net financials | 3 | 20 | 84 | -60 | -40 | -84 | -85 | -105 | -85 | -26 | -285 | -198 |
| Profit before tax | 407 | 85 | 22 | 751 | 455 | 34 | -199 | -58 | -49 | 164 | -119 | 10 |
| Tax | 106 | 25 | 12 | 110 | 106 | 13 | -0 | -5 | -5 | 44 | -10 | 21 |
| Net profit | 301 | 59 | 9 | 642 | 348 | 21 | -199 | -53 | -44 | 119 | -109 | -12 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 738 | 588 | 2.374 | 3.903 | 5.010 | 5.931 | 5.940 | 6.976 | 6.946 | 7.171 | 6.980 | 7.036 |
| Equity | 385 | 444 | 353 | 995 | 1.238 | 1.110 | 608 | 556 | 512 | 631 | 522 | 510 |
| Long-term debt | 0 | 0 | 1.754 | 1.698 | 2.687 | 3.646 | 3.675 | 4.702 | 4.641 | 4.793 | 4.409 | 4.370 |
| Short-term debt | 354 | 144 | 266 | 1.210 | 1.084 | 1.176 | 1.656 | 1.719 | 1.793 | 1.747 | 2.049 | 2.155 |
| Total debt | 354 | 144 | 2.020 | 2.908 | 3.771 | 4.821 | 5.331 | 6.421 | 6.434 | 6.540 | 6.458 | 6.525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Visao Holding ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Alves Puggaard | Management | 0 companies |