| Revenue | DKK -19K | +19% |
| EBITDA | DKK -19K | -19% |
| Net profit | DKK -1,3M | -138% |
| Total assets | DKK 12,3M | -9% |
| Equity | DKK 8,7M | -25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -19 | -19 | -12 | -16 | -16 | -16 | -16 | -20 | -16 | -16 | -22 | -16 | -19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -18 | -19 | -19 | -12 | -16 | -16 | -16 | -16 | -20 | -16 | -16 | -22 | -16 | -19 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | -19 | -19 | -12 | -16 | -16 | -16 | -16 | -20 | -16 | -16 | -22 | -16 | -19 |
| Net financials | 936 | 1.856 | 2.025 | 1.411 | 178 | 790 | -611 | 771 | 1.717 | 2.432 | 977 | 1.321 | 3.550 | -1.308 |
| Profit before tax | 918 | 1.837 | 2.006 | 1.399 | 162 | 774 | -627 | 756 | 1.698 | 2.416 | 961 | 1.300 | 3.534 | -1.326 |
| Tax | -182 | -141 | -88 | -23 | -5 | -1 | -1 | -2 | -5 | -4 | 4 | 13 | 6 | 15 |
| Net profit | 1.100 | 1.977 | 2.094 | 1.422 | 166 | 775 | -626 | 758 | 1.702 | 2.420 | 957 | 1.287 | 3.528 | -1.341 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.742 | 14.433 | 7.085 | 5.819 | 4.696 | 5.103 | 4.462 | 4.601 | 5.322 | 7.755 | 8.619 | 9.919 | 13.491 | 12.281 |
| Equity | 12.595 | 581 | 2.674 | 4.096 | 4.263 | 5.038 | 4.411 | 4.520 | 5.222 | 7.642 | 8.599 | 9.886 | 11.614 | 8.672 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.148 | 13.853 | 4.410 | 1.723 | 433 | 66 | 50 | 82 | 100 | 113 | 20 | 33 | 1.877 | 3.609 |
| Total debt | 15.148 | 13.853 | 4.410 | 1.723 | 433 | 66 | 50 | 82 | 100 | 113 | 20 | 33 | 1.877 | 3.609 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ØRUM A/S | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Søholm Jørgensen | Management | 0 companies |
| Ann Søholm | Board of Directors | 0 companies |
| Britt Søholm Jørgensen | Board of Directors | 0 companies |