| Revenue | DKK -64K | +515% |
| EBITDA | DKK -64K | -515% |
| Net profit | DKK -67K | -536% |
| Total assets | DKK 53K | -49% |
| Equity | DKK 2K | -97% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 455 | 308 | -9 | -20 | -1.431 | 720 | -11 | -4.928 | -10 | -64 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 455 | 308 | -9 | -20 | -1.431 | 720 | -11 | -4.928 | -10 | -64 |
| Depreciation & amort. | 280 | -280 | -140 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 175 | 28 | -149 | -20 | -1.431 | 720 | -11 | -4.928 | -10 | -64 |
| Net financials | -2 | -32 | -4 | -15 | -1.483 | -802 | -2 | -1 | 0 | -2 |
| Profit before tax | 174 | -4 | -153 | -35 | -2.914 | -82 | -13 | -4.929 | -10 | -67 |
| Tax | 43 | -1 | -30 | 58 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 131 | -3 | -123 | -93 | -2.914 | -82 | -13 | -4.929 | -10 | -67 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.765 | 5.671 | 9.244 | 14.242 | 12.829 | 5.078 | 5.894 | 116 | 104 | 53 |
| Equity | 201 | 4.448 | 8.100 | 8.007 | 5.093 | 5.011 | 4.998 | 69 | 58 | 2 |
| Long-term debt | 0 | 0 | 0 | 5.825 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.533 | 1.193 | 1.144 | 410 | 6.986 | 68 | 897 | 47 | 46 | 51 |
| Total debt | 1.533 | 1.193 | 1.144 | 6.235 | 6.986 | 68 | 897 | 47 | 46 | 51 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
LS Management | Management | 2019 | — | — |
FG Management | Management | 2016 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VFF Holding ApS | Company | 50.0% | 50.0% | 2017 |
FJORDBAK BYG A/S | Company | 5.0% | 5.0% | 2015 |
STOKSTED HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
GLASEKSPERTEN A/S | Company | 5.0% | 5.0% | 2015 |
| Individual | 5.0% | 5.0% | 2015 | |
VESTERGAARD MARINE SERVICE HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 5.0% | 5.0% | 2015 | |
KENNETH JEPSEN UGILT HOLDING II ApS | Company | 5.0% | 5.0% | 2017 |
HÆSTRUP HOLDING A/S | Company | 5.0% | 5.0% | 2017 |
NF HOLDING, HJØRRING ApS | Company | 5.0% | 5.0% | 2015 |
AGNI HOLDING A/S | Company | 5.0% | 5.0% | 2017 |
L.H.O. HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Stolling | Chief Executive Officer | 0 companies |
| Lars Svane Glinvad | Management | 0 companies |
| Flemming Grønbæk Madsen | Management | 0 companies |
| Morten Larsen | Chief Executive Officer | 0 companies |
| Lars Hermes Olsen | Board of Directors | 0 companies |
| Søren Nørgaard Sørensen | Board of Directors | 0 companies |
| Frede Jensen | Board of Directors | 0 companies |
| Lars Thuesen | Board of Directors | 0 companies |
| Jacob Andersen | Chairman | 0 companies |
| Henrik Sandvad Rasmussen | Board of Directors | 0 companies |
| Carsten Wøhlk Lauritsen | Chairman | 0 companies |