| Revenue | DKK 724K | -48% |
| EBITDA | DKK 724K | -48% |
| Net profit | DKK -664K | -116% |
| Total assets | DKK 32M | -2% |
| Equity | DKK 2,1M | +178% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.622 | 2.270 | 2.595 | 2.154 | 2.700 | 2.562 | 2.581 | 2.915 | 2.882 | 2.366 | 2.867 | 2.674 | 1.380 | 724 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.622 | 2.270 | 2.595 | 2.154 | 2.700 | 2.562 | 2.581 | 2.915 | 2.882 | 2.366 | 2.867 | 2.674 | 1.380 | 724 |
| Depreciation & amort. | -437 | -437 | -437 | -437 | -437 | -437 | -437 | -437 | -437 | -437 | -437 | -437 | -437 | -437 |
| EBIT | 2.185 | 1.833 | 2.158 | 1.717 | 2.263 | 2.126 | 2.144 | 2.478 | 2.445 | 1.929 | 2.430 | 2.237 | 943 | 287 |
| Net financials | -820 | -598 | -610 | -484 | -371 | -382 | -232 | -321 | -382 | -383 | -525 | -617 | -1.229 | -1.187 |
| Profit before tax | 1.365 | 1.235 | 1.548 | 1.233 | 1.891 | 1.744 | 1.912 | 2.157 | 2.063 | 1.546 | 1.906 | 1.620 | -285 | -900 |
| Tax | 276 | 256 | 379 | 328 | 392 | 366 | 453 | 527 | 483 | 395 | 479 | 389 | 22 | -236 |
| Net profit | 1.089 | 979 | 1.169 | 905 | 1.499 | 1.378 | 1.458 | 1.631 | 1.580 | 1.151 | 1.427 | 1.231 | -308 | -664 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.489 | 37.194 | 36.890 | 35.851 | 35.864 | 35.009 | 34.619 | 35.770 | 35.113 | 35.795 | 34.980 | 34.766 | 32.743 | 32.046 |
| Equity | 1.750 | 2.729 | 3.897 | 4.803 | 6.302 | 7.680 | 9.138 | 2.269 | 2.349 | 1.999 | 2.426 | 2.257 | 750 | 2.085 |
| Long-term debt | 23.383 | 22.632 | 21.850 | 21.073 | 20.426 | 19.614 | 18.721 | 17.965 | 17.104 | 16.334 | 15.554 | 14.774 | 13.246 | 12.779 |
| Short-term debt | 12.356 | 11.834 | 11.142 | 9.975 | 9.137 | 7.715 | 6.760 | 15.536 | 15.661 | 17.462 | 16.999 | 17.735 | 18.748 | 17.181 |
| Total debt | 35.739 | 34.465 | 32.992 | 31.048 | 29.562 | 27.329 | 25.481 | 33.501 | 32.764 | 33.796 | 32.553 | 32.509 | 31.993 | 29.960 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 1982 | — | — |
LH | Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1982 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Semilla ApS | Company | 33.3% | 20.0% | 2018 |
AS Krebsen ApS | Company | 33.3% | 20.0% | 2018 |
ØRUM A/S | Company | 10.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Søholm Jørgensen | Management | 0 companies |
| Laurits Henning Lauritsen | Audit | 0 companies |
| Maja Pinstrup Sørensen | Board of Directors | 0 companies |
| Ann Søholm | Board of Directors | 0 companies |
| Britt Søholm Jørgensen | Board of Directors | 0 companies |
| Eskil Trolle | Board of Directors | 0 companies |