| Revenue | DKK 7,2M | +2% |
| EBITDA | DKK 7,2M | +2% |
| Net profit | DKK 582K | +108% |
| Total assets | DKK 63,8M | -7% |
| Equity | DKK 21,1M | +3% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.257 | 4.136 | 4.193 | 3.759 | 5.473 | 5.677 | 5.232 | 6.083 | 6.163 | 6.448 | 7.076 | 7.191 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.257 | 4.136 | 4.193 | 3.759 | 5.473 | 5.677 | 5.232 | 6.083 | 6.163 | 6.448 | 7.076 | 7.191 |
| Depreciation & amort. | -3.740 | -3.740 | -3.740 | -3.891 | -4.655 | -4.656 | -4.756 | -4.756 | -4.756 | -4.756 | -4.756 | -4.756 |
| EBIT | 516 | 396 | 452 | -132 | 818 | 1.021 | 476 | 1.327 | 1.407 | 1.692 | 2.320 | 2.435 |
| Net financials | -119 | -504 | -181 | -428 | -804 | -770 | -851 | -1.701 | -1.823 | -1.971 | -1.973 | -1.699 |
| Profit before tax | 397 | -107 | 272 | -560 | 14 | 252 | -375 | -374 | -416 | -279 | 347 | 735 |
| Tax | 289 | 160 | 242 | -82 | 210 | 262 | 129 | 129 | 908 | -70 | 67 | 153 |
| Net profit | 108 | -267 | 30 | -478 | -196 | -11 | -504 | -503 | -1.324 | -209 | 279 | 582 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 59.667 | 57.209 | 56.380 | 72.791 | 65.820 | 60.846 | 74.616 | 82.462 | 77.865 | 72.699 | 68.519 | 63.793 |
| Equity | 23.654 | 23.387 | 23.417 | 22.939 | 22.743 | 22.733 | 22.228 | 21.725 | 20.401 | 20.191 | 20.471 | 21.053 |
| Long-term debt | 31.753 | 28.873 | 25.590 | 22.335 | 19.176 | 16.768 | 14.056 | 11.727 | 9.224 | 7.053 | 4.928 | 2.477 |
| Short-term debt | 4.260 | 4.950 | 7.373 | 27.516 | 23.901 | 21.346 | 38.332 | 49.010 | 47.452 | 44.887 | 42.773 | 40.136 |
| Total debt | 36.013 | 33.822 | 32.963 | 49.851 | 43.077 | 38.113 | 52.388 | 60.737 | 56.676 | 51.940 | 47.701 | 42.613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Edelman Holding ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Faruk Kilic | Management | 0 companies |