| Revenue | DKK 23,1M | +18% |
| EBITDA | DKK 1,7M | -18% |
| Net profit | DKK 381K | -54% |
| Total assets | DKK 242,2M | +0% |
| Equity | DKK 195,1M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.426 | 20.769 | 19.023 | 19.220 | 19.281 | 35.793 | 3.805 | -16.541 | 17.907 | 18.650 | 17.437 | 18.451 | 19.524 | 23.068 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.523 | 2.664 | -1.523 | 3.623 | 3.654 | 3.623 | 3.655 | 21.712 | -11.819 | 2.942 | 1.644 | 4.197 | 2.032 | 1.661 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.523 | 2.664 | -1.523 | 3.623 | 3.654 | 3.623 | 3.655 | 21.712 | -11.819 | 2.942 | 1.644 | 4.197 | 2.032 | 1.661 |
| Net financials | -1.687 | -2.473 | -2.746 | -2.711 | -2.327 | -2.327 | -2.220 | -2.004 | -1.859 | -1.725 | -1.727 | -984 | -977 | -1.172 |
| Profit before tax | -3.210 | 191 | 514 | 912 | 1.327 | 19.384 | -14.039 | -668 | 511 | 1.217 | -84 | 3.213 | 1.055 | 489 |
| Tax | -466 | -13 | -4 | -3 | -3 | 15.880 | -15.152 | -57 | 12 | 100 | -18 | 707 | 232 | 108 |
| Net profit | -2.744 | 204 | 518 | 915 | 1.330 | 3.504 | 1.113 | -611 | 498 | 1.117 | -65 | 2.506 | 823 | 381 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 266.512 | 257.547 | 256.847 | 255.256 | 249.135 | 267.217 | 247.759 | 243.316 | 242.178 | 240.829 | 239.806 | 241.612 | 241.228 | 242.159 |
| Equity | 178.034 | 178.238 | 178.756 | 179.671 | 181.002 | 184.508 | 185.621 | 185.010 | 185.509 | 186.625 | 186.560 | 189.066 | 189.889 | 195.115 |
| Long-term debt | 51.411 | 65.950 | 65.239 | 59.225 | 55.754 | 52.078 | 48.349 | 46.259 | 44.103 | 41.881 | 39.589 | 37.226 | 34.789 | 32.276 |
| Short-term debt | 37.067 | 13.359 | 12.852 | 16.360 | 12.379 | 14.729 | 12.587 | 10.126 | 11.093 | 11.503 | 12.772 | 13.728 | 14.625 | 12.735 |
| Total debt | 88.478 | 79.310 | 78.091 | 75.585 | 68.133 | 66.807 | 60.936 | 56.385 | 55.196 | 53.384 | 52.361 | 50.954 | 49.414 | 45.010 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
AB Management | Management | 2011 | — | — |
NR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2026 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GULDBORGSUND FORSYNING HOLDING A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Bach | Chief Executive Officer | 0 companies |
| Allan Bruun Weirup | Management | 0 companies |
| Niels Rasmussen | Chief Executive Officer | 0 companies |
| John Pommer Brædder | Board of Directors | 0 companies |
| Hans Erik Pedersen | Board of Directors | 0 companies |
| Katrine Manja Burmann | Board of Directors | 0 companies |
| Bent Christian Jørgensen | Deputy Chairman | 0 companies |
| Anne Mary Svendsen | Board of Directors | 0 companies |
| Camillo Thomas Krog | Chairman | 0 companies |
| Per Christian Larsen | Board of Directors | 0 companies |
| Keld Madsen | Board of Directors | 0 companies |
| Helle Elisabeth Munk | Board of Directors | 0 companies |
| Lene Marie Nordling Hatt | Board of Directors | 0 companies |
| Paw Nicco Seppi Hallandson | Board of Directors | 0 companies |
| Annemette Kirsten Schønberg Johnsen | Deputy Chairman | 0 companies |
| Casper Schneidereit | Board of Directors | 0 companies |
| Stine Steffensen | Board of Directors | 0 companies |
| Henrik Høegh-Andersen | Board of Directors | 0 companies |
| Lis Inge Magnussen | Board of Directors | 0 companies |
| Kaj Petersen | Board of Directors | 0 companies |
| Bo John Abildgaard | Board of Directors | 0 companies |
| René Bjørn Christensen | Board of Directors | 0 companies |
| Torben Johansen | Board of Directors | 0 companies |
| Henning Charles Kamper | Chairman | 0 companies |
| Thomas Lind Tranberg | Board of Directors | 0 companies |
| Jens Ole Bronne Sørensen | Chairman | 0 companies |