| Revenue | DKK -33K | -7% |
| EBITDA | DKK -33K | +7% |
| Net profit | DKK 39K | +156% |
| Total assets | DKK 503K | -6% |
| Equity | DKK -5,2M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -454 | -479 | -398 | -543 | -267 | 119 | -717 | -337 | -455 | -340 | -215 | -33 | -35 | -33 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -182 | -187 | -188 | -268 | -292 | 119 | -717 | -337 | -455 | -340 | -215 | -33 | -35 | -33 |
| Depreciation & amort. | 61 | -76 | 76 | -41 | -74 | -72 | -72 | -72 | -72 | -41 | -2 | -2 | -2 | -2 |
| EBIT | -243 | -263 | -264 | -308 | -365 | 46 | -789 | -409 | -528 | -381 | -217 | -35 | -37 | -35 |
| Net financials | -55 | -86 | -65 | -70 | -54 | -78 | -84 | -81 | -52 | -50 | -53 | -54 | -54 | -55 |
| Profit before tax | -298 | -349 | -329 | -379 | -235 | -32 | -874 | -490 | -580 | -431 | -270 | -89 | -92 | -90 |
| Tax | 149 | 167 | 150 | 151 | 92 | -8 | 150 | -15 | -252 | -7 | 13 | -63 | -22 | -129 |
| Net profit | -448 | -516 | -479 | -530 | -327 | -23 | -1.024 | -475 | -328 | -424 | -284 | -26 | -70 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.024 | 1.174 | 1.078 | 966 | 939 | 762 | 335 | 428 | 359 | 373 | 615 | 574 | 535 | 503 |
| Equity | -713 | -1.229 | -1.708 | -2.237 | -2.564 | -2.588 | -3.612 | -4.087 | -4.414 | -4.839 | -5.122 | -5.149 | -5.219 | -5.180 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.737 | 2.403 | 2.786 | 3.204 | 3.504 | 3.349 | 3.939 | 4.515 | 4.773 | 5.211 | 5.737 | 5.722 | 5.750 | 5.673 |
| Total debt | 1.737 | 2.403 | 2.786 | 3.204 | 3.504 | 3.349 | 3.939 | 4.515 | 4.773 | 5.211 | 5.737 | 5.722 | 5.750 | 5.673 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEMMING RAVN HOLDING A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Ravn | Chief Executive Officer | 0 companies |