| Revenue | DKK 894K | +10% |
| EBITDA | DKK 894K | +10% |
| Net profit | DKK 461K | +4% |
| Total assets | DKK 8M | +6% |
| Equity | DKK 1,8M | +35% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 248 | 366 | 631 | 680 | 425 | 482 | 729 | 815 | 894 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 248 | 282 | 631 | 680 | 425 | 482 | 729 | 815 | 894 |
| Depreciation & amort. | -104 | -106 | -112 | -112 | -112 | -112 | -112 | -112 | -169 |
| EBIT | 143 | 176 | 518 | 568 | 313 | 370 | 616 | 703 | 726 |
| Net financials | -225 | -286 | -290 | -369 | -168 | -156 | -150 | -134 | -165 |
| Profit before tax | -82 | -110 | 228 | 199 | 146 | 214 | 466 | 569 | 592 |
| Tax | -16 | -24 | 50 | 48 | 34 | 47 | 103 | 125 | 131 |
| Net profit | -66 | -87 | 178 | 151 | 112 | 167 | 364 | 443 | 461 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.023 | 7.726 | 7.657 | 7.556 | 7.506 | 7.526 | 7.858 | 7.512 | 7.983 |
| Equity | -16 | -102 | 75 | 226 | 338 | 505 | 869 | 1.312 | 1.774 |
| Long-term debt | 5.410 | 5.086 | 4.739 | 6.804 | 6.638 | 6.471 | 6.302 | 5.504 | 5.319 |
| Short-term debt | 2.628 | 2.688 | 2.758 | 421 | 403 | 402 | 519 | 506 | 685 |
| Total debt | 8.039 | 7.774 | 7.498 | 7.225 | 7.041 | 6.873 | 6.820 | 6.010 | 6.004 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
HA Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CORTEX INVESTMENT ApS | Company | 66.7% | 66.7% | 2017 |
HC HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Nielsen | Chief Executive Officer | 0 companies |
| Holger Aage Schultz | Chief Executive Officer | 0 companies |