| Revenue | DKK -64K | +32% |
| EBITDA | DKK -97K | -17% |
| Net profit | DKK -323K | +91% |
| Total assets | DKK 23,4M | -1% |
| Equity | DKK 21,8M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -257 | -160 | -44 | -44 | — | -114 | -92 | -129 | -94 | -72 | -48 | -64 |
| Staff expenses | -0 | -0 | -400 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -257 | 6.993 | 1.394 | -44 | -141 | -114 | -92 | -178 | -145 | -125 | -83 | -97 |
| Depreciation & amort. | -0 | -86 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -343 | 6.993 | 1.394 | -44 | -141 | -114 | -92 | -178 | -145 | -125 | -83 | -97 |
| Net financials | -1.532 | 1.862 | 37 | -708 | 1.390 | 1.874 | 1.218 | 1.022 | 1.227 | 7.930 | 1.185 | -3.704 | -226 |
| Profit before tax | -1.545 | 1.519 | 7.030 | 686 | 1.346 | 1.732 | 1.104 | 930 | 1.049 | 7.785 | 1.060 | -3.787 | -323 |
| Tax | -0 | -16 | 1.085 | -177 | 32 | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -0 |
| Net profit | -1.545 | 1.535 | 5.945 | 863 | 1.314 | 1.732 | 1.104 | 930 | 1.049 | 7.785 | 1.061 | -3.787 | -323 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.932 | 26.242 | 26.883 | 12.082 | 13.215 | 14.902 | 16.073 | 17.359 | 18.408 | 26.284 | 27.367 | 23.641 | 23.381 |
| Equity | 6.307 | 19.347 | 25.292 | 11.154 | 12.212 | 13.944 | 15.048 | 15.978 | 17.027 | 24.812 | 25.873 | 22.087 | 21.763 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.625 | 6.895 | 522 | 928 | 1.003 | 958 | 1.025 | 1.381 | 1.381 | 1.472 | 1.493 | 1.554 | 1.618 |
| Total debt | 1.625 | 6.895 | 522 | 928 | 1.003 | 958 | 1.025 | 1.381 | 1.381 | 1.472 | 1.493 | 1.554 | 1.618 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2009 | — | — |
FS Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WERNER SEJTVED A/S | Company | 50.0% | 50.0% | 2017 |
ERIC WERNER A/S | Company | 50.0% | 50.0% | 2017 |
FSR HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Hénin Falk-Rønne | Management | 0 companies |
| Frantz Sigersted-Rasmussen | Management | 0 companies |