| Revenue | DKK 48K | +1% |
| EBITDA | DKK 48K | +1% |
| Net profit | DKK 34K | -6% |
| Total assets | DKK 120K | -60% |
| Equity | DKK 85K | -2% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25 | 284 | 238 | 582 | 468 | 442 | 46 | 58 | 48 | 48 |
| Staff expenses | -21 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | -27 | 55 | 63 | 32 | 20 | 46 | 58 | 48 | 48 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -55 | -27 | 55 | 63 | 32 | 20 | 46 | 58 | 48 | 48 |
| Net financials | -0 | -0 | 1 | 1 | -1 | -1 | -2 | -8 | 0 | -3 |
| Profit before tax | -55 | -27 | 56 | 64 | 30 | 19 | 45 | 50 | 48 | 45 |
| Tax | -12 | -6 | 12 | 14 | 7 | 5 | 10 | 12 | 12 | 11 |
| Net profit | -43 | -21 | 44 | 50 | 24 | 14 | 34 | 37 | 36 | 34 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46 | 42 | 76 | 184 | 114 | 122 | 112 | 118 | 304 | 120 |
| Equity | 7 | -14 | 30 | 79 | 74 | 64 | 84 | 88 | 87 | 85 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 40 | 56 | 46 | 104 | 40 | 58 | 27 | 30 | 217 | 35 |
| Total debt | 40 | 56 | 46 | 104 | 40 | 58 | 27 | 30 | 217 | 35 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SABSE & PARTNER ApS | Company | 50.0% | 50.0% | 2015 |
HOLDING OG KO ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Roose Øvlisen | Management | 0 companies |