| Revenue | — | — |
| EBITDA | DKK 3,8M | +23671% |
| Net profit | DKK 3,5M | +342% |
| Total assets | DKK 10M | +63% |
| Equity | DKK 3,2M | +1184% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -13 | -13 | -13 | -16 | -12 | -13 | -14 | -14 | -140 | -15 | -16 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -13 | -13 | -13 | -16 | -12 | -13 | -14 | -14 | -140 | -15 | -16 | 3.830 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -13 | -13 | -13 | -16 | -12 | -13 | -14 | -14 | -140 | -15 | -16 | 3.830 |
| Net financials | 989 | -351 | 599 | 11.234 | 1.334 | 4.690 | 8.212 | 6.659 | 4.862 | -20.901 | 3.988 | -1.424 | 3.508 |
| Profit before tax | 976 | -364 | 586 | 11.221 | 1.318 | 4.678 | 8.199 | 6.645 | 4.848 | -21.041 | 3.973 | -1.440 | 3.488 |
| Tax | -81 | -80 | -80 | -70 | -101 | -89 | -50 | -12 | -3 | 0 | -0 | -0 | -0 |
| Net profit | 1.057 | -284 | 666 | 11.291 | 1.419 | 4.767 | 8.249 | 6.657 | 4.851 | -21.041 | 3.973 | -1.440 | 3.488 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.965 | 8.755 | 10.015 | 24.178 | 11.827 | 16.026 | 21.302 | 21.585 | 17.866 | 3.191 | 7.139 | 6.129 | 9.979 |
| Equity | 1.173 | 319 | 985 | 12.276 | 1.910 | 6.677 | 14.926 | 17.953 | 16.914 | -2.827 | 1.145 | -294 | 3.193 |
| Long-term debt | 0 | 0 | 8.048 | 0 | 9.300 | 7.500 | 3.525 | 0 | 0 | 5.400 | 5.400 | 5.400 | 5.400 |
| Short-term debt | 8.622 | 8.248 | 982 | 11.902 | 617 | 1.849 | 2.851 | 3.632 | 951 | 619 | 593 | 1.024 | 1.386 |
| Total debt | 8.622 | 8.248 | 9.030 | 11.902 | 9.917 | 9.349 | 6.376 | 3.632 | 951 | 6.019 | 5.993 | 6.424 | 6.786 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FO Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEMMING OLESEN HOLDING 2012 ApS | Company | 33.3% | 33.3% | 2024 |
BRIAN MADSEN 2013 HOLDING ApS | Company | 20.0% | 20.0% | 2024 |
JAN MADSEN 2013 HOLDING ApS | Company | 20.0% | 20.0% | 2024 |
JAKOB HUGO NIELSEN HOLDING ApS | Company | 10.0% | 10.0% | 2024 |
Michael N Andersen Holding ApS | Company | 20.0% | 20.0% | 2017 |
LEO MADSEN HOLDING 2002 ApS | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Olesen | Management | 0 companies |
| Jan Madsen | Board of Directors | 0 companies |
| Leo Madsen | Chairman | 0 companies |
| Brian Madsen | Board of Directors | 0 companies |
| Michael Jensen | Board of Directors | 0 companies |
| Jørgen Einer-Jensen Brammer | Board of Directors | 0 companies |
| Eigil Windfeld Starup | Chairman | 0 companies |
| Jakob Hugo Thesbjerg Nielsen | Board of Directors | 0 companies |
| Michael Nørby Andersen | Board of Directors | 0 companies |