| Revenue | DKK 321K | +32% |
| EBITDA | DKK 321K | +32% |
| Net profit | DKK 171K | +545% |
| Total assets | DKK 4,1M | +2% |
| Equity | DKK 1,8M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 247 | 190 | 203 | 207 | 209 | 207 | 320 | 328 | 389 | 420 | 300 | 243 | 321 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 185 | 190 | 203 | 207 | 209 | 207 | 320 | 328 | 389 | 420 | 300 | 243 | 321 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -14 | -14 | -19 | -21 | -19 | -19 | -19 | -19 | -19 |
| EBIT | 185 | 190 | 203 | 207 | 195 | 193 | 300 | 307 | 370 | 400 | 281 | 224 | 301 |
| Net financials | -125 | -79 | -69 | -64 | -51 | -57 | -86 | -59 | -54 | -51 | -41 | -231 | -82 |
| Profit before tax | 60 | 111 | 134 | 143 | 144 | 136 | 214 | 248 | 316 | 349 | 240 | -7 | 220 |
| Tax | 23 | 28 | 32 | 32 | 35 | 28 | 49 | 55 | 70 | 77 | 53 | 32 | 49 |
| Net profit | 37 | 83 | 102 | 110 | 109 | 108 | 166 | 194 | 246 | 272 | 187 | -38 | 171 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.008 | 1.968 | 2.021 | 1.988 | 1.991 | 2.987 | 3.899 | 3.877 | 4.043 | 4.120 | 4.174 | 4.021 | 4.085 |
| Equity | 124 | 207 | 309 | 419 | 528 | 637 | 802 | 996 | 1.243 | 1.514 | 1.702 | 1.663 | 1.834 |
| Long-term debt | 1.826 | 1.833 | 1.431 | 1.285 | 1.131 | 967 | 2.509 | 2.260 | 2.063 | 1.909 | 1.773 | 1.634 | 1.492 |
| Short-term debt | 59 | -72 | 268 | 259 | 295 | 1.328 | 505 | 520 | 624 | 571 | 562 | 572 | 594 |
| Total debt | 1.884 | 1.762 | 1.699 | 1.544 | 1.425 | 2.294 | 3.014 | 2.780 | 2.687 | 2.479 | 2.334 | 2.206 | 2.086 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F. NØRREGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Nørregaard | Management | 0 companies |