| Revenue | DKK 541K | +40% |
| EBITDA | DKK 541K | +40% |
| Net profit | DKK 277K | -53% |
| Total assets | DKK 5,1M | -1% |
| Equity | DKK 4M | +7% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 167 | 273 | 370 | 338 | 376 | 284 | 255 | 311 | 354 | 488 | 427 | 387 | 541 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 130 | 230 | 322 | 293 | 332 | 240 | 219 | 264 | 297 | 439 | 427 | 387 | 541 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -135 | -139 | -132 |
| EBIT | 130 | 230 | 322 | 293 | 332 | 240 | 219 | 264 | 297 | 439 | 291 | 247 | 409 |
| Net financials | -102 | -130 | -160 | -131 | -141 | -127 | -206 | -58 | -64 | -63 | -57 | 543 | -16 |
| Profit before tax | 28 | 99 | 162 | 161 | 191 | 112 | 13 | 206 | 233 | 376 | 234 | 790 | 393 |
| Tax | 8 | 26 | 40 | 36 | 42 | 25 | 3 | 45 | 52 | 115 | 79 | 203 | 116 |
| Net profit | 20 | 73 | 122 | 125 | 149 | 87 | 10 | 161 | 181 | 262 | 155 | 587 | 277 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.401 | 6.343 | 6.360 | 6.293 | 6.374 | 6.381 | 6.322 | 6.492 | 6.559 | 6.451 | 6.109 | 5.185 | 5.132 |
| Equity | 220 | 293 | 2.215 | 2.340 | 2.489 | 2.576 | 2.586 | 2.747 | 2.928 | 3.000 | 3.155 | 3.742 | 4.019 |
| Long-term debt | 5.041 | 4.970 | 3.147 | 3.037 | 2.953 | 2.906 | 3.161 | 3.092 | 2.717 | 2.817 | 2.723 | 197 | 200 |
| Short-term debt | 141 | 1.080 | 745 | 688 | 729 | 721 | 423 | 552 | 838 | 553 | 179 | 1.220 | 913 |
| Total debt | 5.182 | 6.050 | 3.892 | 3.724 | 3.682 | 3.627 | 3.583 | 3.644 | 3.555 | 3.370 | 2.902 | 1.418 | 1.113 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Management | Management | 2013 | — | — |
PS Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F.S. HOLDING FREDERIKS ApS | Company | 50.0% | 50.0% | 2013 |
MIDT GRUPPEN ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Verner Siig | Management | 0 companies |
| Poul Siig | Management | 0 companies |