| Revenue | DKK 2,8M | -10% |
| EBITDA | DKK 2,8M | -10% |
| Net profit | DKK 725K | +18% |
| Total assets | DKK 29,1M | +5% |
| Equity | DKK 2,6M | +38% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 88 | 696 | 1.068 | 1.752 | 2.940 | 3.125 | 3.148 | 2.819 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 88 | 696 | 1.042 | 1.752 | 2.940 | 3.125 | 3.148 | 2.819 |
| Depreciation & amort. | -43 | -442 | -685 | -1.021 | -1.568 | -1.571 | -1.484 | -1.318 |
| EBIT | 45 | 254 | 357 | 731 | 1.372 | 1.554 | 1.663 | 1.502 |
| Net financials | -22 | -154 | -212 | -191 | -1.095 | -1.053 | -877 | -570 |
| Profit before tax | 23 | 100 | 145 | 540 | 278 | 501 | 786 | 932 |
| Tax | 6 | 22 | 32 | 119 | 61 | 110 | 173 | 207 |
| Net profit | 18 | 78 | 113 | 421 | 216 | 391 | 613 | 725 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.034 | 7.768 | 8.025 | 28.617 | 27.862 | 26.118 | 27.663 | 29.077 |
| Equity | 68 | 146 | 258 | 680 | 896 | 1.287 | 1.900 | 2.625 |
| Long-term debt | 579 | 2.373 | 1.897 | 2.278 | 9.748 | 9.358 | 9.096 | 9.081 |
| Short-term debt | 366 | 4.915 | 5.402 | 24.954 | 16.417 | 14.618 | 15.855 | 16.619 |
| Total debt | 945 | 7.289 | 7.299 | 27.232 | 26.165 | 23.976 | 24.951 | 25.701 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frants Sørensen Familieholding ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Frants Villy Sørensen | Management | 0 companies |