| Revenue | DKK 897K | -8% |
| EBITDA | DKK 271K | -35% |
| Net profit | DKK 109K | -43% |
| Total assets | DKK 3,8M | +7% |
| Equity | DKK 1,6M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 913 | 1.501 | 2.099 | 1.727 | 1.661 | 1.618 | 1.643 | 1.722 | 1.177 | 748 | 1.455 | 977 | 897 |
| Staff expenses | -386 | -509 | -750 | -537 | -636 | -452 | -443 | -488 | -757 | -503 | -501 | -561 | -581 |
| EBITDA | 527 | 992 | 1.349 | 1.190 | 1.024 | 1.166 | 1.199 | 1.235 | 420 | 245 | 954 | 416 | 271 |
| Depreciation & amort. | -576 | -610 | -735 | -926 | -949 | -660 | -644 | -532 | -510 | -238 | -195 | -168 | -181 |
| EBIT | -49 | 382 | 615 | 264 | 75 | 506 | 556 | 703 | -89 | 7 | 759 | 248 | 90 |
| Net financials | -1 | 2 | 0 | 1 | -0 | 1 | -6 | -10 | -9 | -11 | -9 | -0 | 51 |
| Profit before tax | -32 | 384 | 615 | 264 | 75 | 507 | 550 | 693 | -98 | -4 | 750 | 248 | 141 |
| Tax | 9 | 86 | 125 | 64 | 21 | 115 | 121 | 153 | -21 | -0 | 165 | 54 | 32 |
| Net profit | -41 | 298 | 490 | 200 | 54 | 392 | 428 | 540 | -77 | -4 | 585 | 193 | 109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.949 | 3.372 | 4.181 | 4.231 | 4.825 | 4.715 | 5.924 | 4.256 | 3.327 | 2.606 | 3.349 | 3.522 | 3.783 |
| Equity | 2.588 | 2.886 | 3.376 | 3.576 | 3.630 | 4.022 | 3.950 | 2.290 | 1.714 | 1.709 | 2.295 | 1.488 | 1.597 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 92 | 262 | 618 | 501 | 1.065 | 536 | 1.831 | 1.858 | 1.557 | 843 | 997 | 1.945 | 2.062 |
| Total debt | 92 | 262 | 618 | 501 | 1.065 | 536 | 1.831 | 1.858 | 1.557 | 843 | 997 | 1.945 | 2.062 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKYTTEGAARD PEDERSEN ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Skyttegaard Pedersen | Management | 0 companies |
| Susanne Skyttegaard | Board of Directors | 0 companies |
| Alice Irene Pedersen | Board of Directors | 0 companies |