| Revenue | DKK 1,8M | +3% |
| EBITDA | DKK 1,8M | +3% |
| Net profit | DKK 743K | +25% |
| Total assets | DKK 23,1M | -2% |
| Equity | DKK 9,9M | +8% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 371 | 1.009 | 1.861 | 1.816 | 1.846 | 1.753 | 1.823 | 1.830 | 1.788 | 1.839 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 371 | 312 | 1.861 | 1.816 | 1.846 | 1.753 | 1.823 | 1.830 | 1.788 | 1.839 |
| Depreciation & amort. | -75 | -203 | -556 | -556 | -556 | -556 | -550 | -504 | -504 | -504 |
| EBIT | 296 | 109 | 1.305 | 1.260 | 1.290 | 1.197 | 1.274 | 1.326 | 1.284 | 1.336 |
| Net financials | -71 | -842 | -579 | -504 | -418 | -381 | -402 | -562 | -519 | -383 |
| Profit before tax | 225 | -733 | 726 | 756 | 872 | 816 | 872 | 765 | 765 | 953 |
| Tax | 47 | -160 | 161 | 194 | 192 | 180 | 192 | 169 | 170 | 210 |
| Net profit | 178 | -573 | 565 | 562 | 680 | 636 | 680 | 596 | 595 | 743 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.696 | 26.502 | 26.105 | 35.350 | 25.673 | 24.924 | 24.431 | 24.044 | 23.504 | 23.088 |
| Equity | 1.391 | 818 | 1.383 | 5.945 | 6.626 | 7.262 | 7.942 | 8.538 | 9.133 | 9.876 |
| Long-term debt | 1.612 | 9.276 | 8.836 | 17.493 | 16.112 | 14.702 | 13.312 | 12.268 | 10.968 | 9.536 |
| Short-term debt | 11.010 | 15.692 | 15.053 | 10.970 | 1.914 | 1.858 | 2.002 | 1.974 | 2.051 | 2.237 |
| Total debt | 12.621 | 24.968 | 23.889 | 28.463 | 18.026 | 16.560 | 15.313 | 14.242 | 13.019 | 11.773 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FE Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Combat Holding ApS | Company | 100.0% | 100.0% | 2025 |
FEPRO ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Eisby | Management | 0 companies |