| Revenue | DKK 173,8M | +12% |
| EBITDA | DKK 149,7M | -49% |
| Net profit | DKK 38,1M | -72% |
| Total assets | DKK 1,8B | -2% |
| Equity | DKK 423,9M | -9% |
| Employees | 12 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 85.833 | 96.467 | 118.662 | 82.165 | 93.054 | 154.839 | 173.803 |
| Staff expenses | -17.595 | -19.964 | -22.155 | -21.317 | -20.123 | -24.759 | -24.108 |
| EBITDA | 68.078 | 71.614 | 96.269 | 67.156 | 143.904 | 293.462 | 149.695 |
| Depreciation & amort. | -22.403 | -31.736 | -34.640 | -31.170 | -29.749 | -54.161 | -55.069 |
| EBIT | 45.675 | 39.878 | 61.629 | 35.986 | 114.155 | 239.301 | 94.626 |
| Net financials | -14.919 | -12.875 | -16.213 | -9.509 | -10.452 | -58.537 | -47.343 |
| Profit before tax | 30.756 | 27.003 | 45.416 | 26.477 | 103.703 | 180.764 | 47.283 |
| Tax | 6.755 | 5.981 | 10.590 | 6.033 | 23.560 | 46.475 | 9.200 |
| Net profit | 24.001 | 21.022 | 34.826 | 20.444 | 80.143 | 134.289 | 38.083 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 870.341 | 926.453 | 952.138 | 963.881 | 924.801 | 1.832.407 | 1.792.888 |
| Equity | 357.795 | 341.267 | 374.073 | 394.515 | 449.687 | 463.977 | 423.868 |
| Long-term debt | 338.859 | 306.733 | 322.352 | 358.285 | 252.701 | 1.053.444 | 1.053.498 |
| Short-term debt | 57.167 | 142.115 | 108.415 | 57.470 | 64.515 | 137.216 | 128.774 |
| Total debt | 396.026 | 448.848 | 430.767 | 415.755 | 317.216 | 1.190.660 | 1.182.272 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Management | Management | 2018 | — | — |
GN Founder | Founder | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FVT Holding ApS | Company | 66.7% | 66.7% | 2022 |
Atlantic Viking Holding ApS | Company | 33.3% | 33.3% | 2018 |
Dal65 Holding ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Fridalvur Virgarsson Tindskard | Management | 0 companies |
| Gunnar Nolsø | Founder | 0 companies |
| Virgar Tindskard | Board of Directors | 0 companies |
| Runi Virgarson Tindskard | Chairman | 0 companies |
| Morten Rosendahl | Board of Directors | 0 companies |