| Revenue | DKK 2,3M | +8% |
| EBITDA | DKK 2,6M | +38% |
| Net profit | DKK 1,1M | +19% |
| Total assets | DKK 72,9M | +1% |
| Equity | DKK 20,8M | +6% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | 141 | 1.741 | 1.709 | 2.042 | 2.277 | 2.117 | 2.293 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | 141 | 17.700 | 9.294 | 1.518 | -3.204 | 1.861 | 2.575 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | 141 | 17.700 | 9.294 | 1.518 | -3.204 | 1.861 | 2.575 |
| Net financials | -68 | -106 | -337 | -367 | -236 | -238 | -678 | -1.173 |
| Profit before tax | -79 | 35 | 17.363 | 8.927 | 1.282 | -3.442 | 1.183 | 1.402 |
| Tax | -17 | 7 | 3.820 | 1.962 | 296 | -757 | 261 | 308 |
| Net profit | -62 | 28 | 13.543 | 6.965 | 986 | -2.685 | 922 | 1.093 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 32.358 | 50.116 | 85.942 | 77.041 | 77.777 | 72.413 | 72.482 | 72.944 |
| Equity | -12 | 16 | 13.559 | 20.524 | 21.510 | 18.825 | 19.747 | 20.841 |
| Long-term debt | 16.638 | 16.316 | 40.471 | 43.074 | 42.227 | 41.547 | 40.996 | 40.779 |
| Short-term debt | 15.732 | 33.784 | 28.320 | 8.223 | 8.908 | 8.084 | 7.810 | 7.224 |
| Total debt | 32.370 | 50.100 | 68.791 | 51.297 | 51.134 | 49.630 | 48.805 | 48.004 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Management | Management | 2022 | — | — |
RW Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AFO Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Vestergaard Hansen | Management | 0 companies |
| Rasmus Wilhelmsen | Management | 0 companies |