| Revenue | DKK 25K | +49% |
| EBITDA | DKK 25K | +49% |
| Net profit | DKK 85K | +3% |
| Total assets | DKK 2,3M | +2% |
| Equity | DKK 2M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -85 | 76 | 81 | 80 | 97 | 81 | 104 | 29 | -32 | 3 | 23 | 25 | 17 | 25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -85 | 76 | 81 | 80 | 97 | 81 | 104 | -512 | -32 | 3 | 23 | 25 | 17 | 25 |
| Depreciation & amort. | -2 | -37 | -46 | -64 | -64 | -64 | -64 | -32 | -0 | -7 | -9 | -9 | -9 | -9 |
| EBIT | -87 | 39 | 35 | 16 | 33 | 17 | 40 | -544 | -32 | -4 | 14 | 17 | 8 | 16 |
| Net financials | 141 | -38 | 3 | -42 | -6 | 88 | -155 | 140 | 31 | 115 | -169 | 73 | 101 | 96 |
| Profit before tax | 54 | 1 | 37 | -25 | 27 | 106 | -116 | -404 | -1 | 110 | -155 | 90 | 109 | 112 |
| Tax | 14 | 1 | 9 | -6 | 6 | 24 | -25 | 46 | -0 | 26 | -32 | 22 | 26 | 27 |
| Net profit | 39 | 0 | 28 | -20 | 21 | 82 | -91 | -450 | -1 | 84 | -124 | 68 | 82 | 85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.302 | 4.938 | 4.547 | 4.339 | 4.153 | 4.012 | 3.871 | 3.014 | 2.897 | 2.926 | 2.702 | 2.228 | 2.260 | 2.310 |
| Equity | 3.141 | 2.841 | 2.869 | 2.800 | 2.771 | 2.803 | 2.663 | 2.159 | 2.103 | 2.131 | 1.950 | 1.959 | 1.980 | 1.998 |
| Long-term debt | 0 | 891 | 831 | 771 | 707 | 639 | 568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 161 | 1.206 | 843 | 768 | 671 | 567 | 640 | 855 | 794 | 796 | 752 | 269 | 280 | 312 |
| Total debt | 161 | 2.097 | 1.673 | 1.539 | 1.378 | 1.206 | 1.208 | 855 | 794 | 796 | 752 | 269 | 280 | 312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FÅ Management | Management | 1984 | — | — |
KR Audit | Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Åge Bjørn Clausen | Management | 0 companies |
| Kjeld Rasmussen | Audit | 0 companies |
| Thorsten Dahl | Board of Directors | 0 companies |
| Bertil Jacobi | Board of Directors | 0 companies |