| Revenue | DKK 1,7M | +68% |
| EBITDA | DKK -303K | +53% |
| Net profit | DKK -492K | +29% |
| Total assets | DKK 2,3M | +18% |
| Equity | DKK -1,5M | -48% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -495 | -88 | -107 | — | -58 | -18 | -10 | 25 | 404 | 1.710 | 1.680 | 983 | 1.652 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.160 | -1.561 | -1.633 | -1.956 |
| EBITDA | -495 | -88 | -107 | -65 | -58 | -18 | -10 | 25 | 404 | 550 | 120 | -651 | -303 |
| Depreciation & amort. | -4 | -4 | -1 | -13 | -25 | -0 | -0 | -0 | -61 | -73 | -110 | -154 | -212 |
| EBIT | -499 | -92 | -108 | -78 | -83 | -18 | -10 | 25 | 343 | 477 | 9 | -805 | -515 |
| Net financials | 2 | -22 | -23 | -25 | -25 | -27 | -27 | -25 | -28 | -22 | -31 | -81 | -114 |
| Profit before tax | -497 | -115 | -131 | -103 | -108 | -46 | -37 | -0 | 315 | 455 | -22 | -886 | -629 |
| Tax | -124 | -29 | -32 | -24 | -24 | -10 | -8 | 0 | 69 | 100 | -4 | -194 | -137 |
| Net profit | -373 | -86 | -99 | -79 | -84 | -36 | -29 | -1 | 246 | 355 | -18 | -692 | -492 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 913 | 954 | 132 | 78 | 54 | 24 | 51 | 619 | 1.461 | 1.546 | 2.274 | 1.966 | 2.321 |
| Equity | -494 | -580 | -679 | -758 | -842 | -878 | -906 | -907 | -661 | -306 | -325 | -1.017 | -1.509 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185 | 107 | 27 | 0 | 0 |
| Short-term debt | 1.407 | 1.535 | 810 | 836 | 896 | 902 | 957 | 1.526 | 1.934 | 1.742 | 2.564 | 2.980 | 3.826 |
| Total debt | 1.407 | 1.535 | 810 | 836 | 896 | 902 | 957 | 1.526 | 2.119 | 1.849 | 2.592 | 2.980 | 3.826 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VINLAGERET RANDERS A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Søndergaard | Management | 0 companies |