| Revenue | DKK 101K | +3% |
| EBITDA | DKK 72K | -2% |
| Net profit | DKK 49K | -3% |
| Total assets | DKK 2,2M | +3% |
| Equity | DKK 1,6M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -14 | 70 | 84 | 93 | 38 | 114 | 129 | 140 | 91 | 97 | 102 | 98 | 101 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | 5 | 48 | 76 | 86 | 38 | 1.043 | 129 | 1.140 | -909 | 97 | 103 | 74 | 72 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | 5 | 48 | 76 | 86 | 38 | 1.043 | 129 | 1.140 | -909 | 97 | 103 | 74 | 72 |
| Net financials | 0 | -31 | -37 | -26 | -25 | -18 | 897 | -3 | 990 | -1.009 | -5 | -3 | -27 | -30 |
| Profit before tax | -3 | -27 | 10 | 50 | 61 | 20 | 1.011 | 126 | 1.130 | -918 | 91 | 99 | 71 | 70 |
| Tax | 2 | 13 | 3 | 12 | 13 | 5 | 18 | 28 | 29 | 18 | 20 | 22 | 21 | 22 |
| Net profit | -5 | -39 | 8 | 38 | 48 | 15 | 993 | 98 | 1.101 | -936 | 71 | 78 | 50 | 49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 | 1.053 | 1.016 | 998 | 1.028 | 1.035 | 1.965 | 2.016 | 3.017 | 2.005 | 2.077 | 2.090 | 2.135 | 2.192 |
| Equity | 6 | -34 | -26 | 12 | 60 | 75 | 1.068 | 1.167 | 2.268 | 1.332 | 1.404 | 1.481 | 1.532 | 1.580 |
| Long-term debt | 0 | 1.010 | 963 | 885 | 868 | 798 | 771 | 728 | 597 | 569 | 540 | 461 | 457 | 457 |
| Short-term debt | 0 | 76 | 79 | 100 | 100 | 162 | 126 | 121 | 152 | 103 | 134 | 148 | 147 | 155 |
| Total debt | 0 | 1.086 | 1.042 | 985 | 968 | 960 | 897 | 850 | 749 | 672 | 673 | 609 | 604 | 612 |
| 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 |