| Revenue | DKK 11K | -80% |
| EBITDA | DKK 11K | +105% |
| Net profit | DKK -27K | +85% |
| Total assets | DKK 911K | -21% |
| Equity | DKK 12K | -70% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -729 | -1.291 | 1.420 | 1.493 | 1.515 | 1.336 | 1.021 | 1.295 | 428 | 464 | 374 | 57 | 11 |
| Staff expenses | -845 | -1.166 | -1.348 | -1.332 | -1.235 | -1.108 | -922 | -1.206 | -883 | -402 | -390 | -262 | -0 |
| EBITDA | 188 | -44 | 72 | 161 | 280 | 229 | 100 | 88 | -454 | 62 | -16 | -205 | 11 |
| Depreciation & amort. | -37 | -41 | -42 | -42 | -11 | -5 | -20 | -41 | -129 | -0 | -0 | -0 | -0 |
| EBIT | 152 | -84 | 30 | 119 | 269 | 223 | 79 | 48 | -583 | 62 | -16 | -205 | 11 |
| Net financials | -55 | -53 | -22 | -12 | -19 | -10 | -19 | -33 | -20 | -25 | -23 | -28 | -39 |
| Profit before tax | 187 | -47 | 8 | 108 | 250 | 213 | 60 | 14 | -603 | 37 | -39 | -233 | -28 |
| Tax | 46 | -12 | 8 | 30 | 55 | 34 | 27 | 5 | -131 | 8 | -9 | -51 | -0 |
| Net profit | 140 | -34 | 0 | 78 | 195 | 179 | 34 | 9 | -473 | 29 | -31 | -182 | -27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.257 | 1.744 | 0 | 1.355 | 1.826 | 1.798 | 1.746 | 2.270 | 1.494 | 1.206 | 1.476 | 1.150 | 911 |
| Equity | 166 | 200 | 0 | 278 | 473 | 652 | 686 | 695 | 223 | 252 | 221 | 39 | 12 |
| Long-term debt | 0 | -507 | 0 | 325 | 202 | 162 | 0 | 0 | 263 | 0 | 0 | 0 | 13 |
| Short-term debt | -1.091 | -1.037 | 0 | 752 | 1.151 | 983 | 1.053 | 1.569 | 1.008 | 955 | 1.255 | 1.111 | 886 |
| Total debt | -1.091 | -1.544 | 0 | 1.077 | 1.353 | 1.145 | 1.053 | 1.569 | 1.271 | 955 | 1.255 | 1.111 | 899 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 2010 | — | — |
FS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RUNE GREVSEN HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
| Individual | 33.3% | 33.3% | 2016 | |
AAGE JØRGENSEN HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
CLEMCO DANMARK A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Aage Jørgensen | Management | 0 companies |
| Frederik Sejersdal Uhl Nielsen | Chief Executive Officer | 0 companies |
| Mads Peter Lübeck | Board of Directors | 0 companies |
| Inger Lise Lund Jørgensen | Board of Directors | 0 companies |
| Carl-Erik Uhl Nielsen | Board of Directors | 0 companies |
| Anne Sophie Nielsen | Chairman | 0 companies |
| Jesper Egebæk | Board of Directors | 0 companies |
| Rune Kongsgaard Grevsen | Chairman | 0 companies |
| Benny Jørgensen | Chairman | 0 companies |
| Karen Louise Grevsen | Board of Directors | 0 companies |
| Line Lund Jørgensen | Board of Directors | 0 companies |
| Sophus Emil Iuel Nielsen | Board of Directors | 0 companies |
| Peter Bager | Board of Directors | 0 companies |