| Revenue | DKK -10K | +43% |
| EBITDA | DKK -10K | -43% |
| Net profit | DKK 2,2M | +123% |
| Total assets | DKK 58,5M | +5% |
| Equity | DKK 44,4M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -7 | -6 | -6 | -6 | -6 | -7 | -6 | -6 | -5 | -5 | -7 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -7 | -6 | -6 | -6 | -6 | -7 | -6 | -6 | -5 | -5 | -7 | -10 |
| Depreciation & amort. | -2.908 | -2.908 | -2.908 | -2.908 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.913 | -2.915 | -2.914 | -2.914 | -6 | -6 | -7 | -6 | -6 | -5 | -5 | -7 | -10 |
| Net financials | -382 | 4.826 | 10.678 | 13.305 | 2.120 | 2.292 | 1.344 | 20 | 1.726 | 2.807 | 14.616 | 813 | 2.058 |
| Profit before tax | -3.295 | 1.911 | 7.764 | 10.391 | 2.114 | 2.286 | 1.337 | 14 | 1.720 | 2.802 | 14.611 | 806 | 2.048 |
| Tax | -359 | -335 | -303 | -131 | -1 | -1 | -2 | -1 | -2 | -1 | -60 | -173 | -135 |
| Net profit | -2.936 | 2.246 | 8.067 | 10.522 | 2.115 | 2.287 | 1.339 | 15 | 1.722 | 2.803 | 14.671 | 979 | 2.183 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.809 | 49.241 | 53.303 | 56.752 | 51.016 | 53.807 | 54.647 | 40.667 | 42.394 | 45.201 | 60.144 | 55.847 | 58.469 |
| Equity | 9.127 | 10.985 | 20.127 | 31.333 | 18.449 | 20.736 | 22.075 | 22.090 | 23.812 | 26.614 | 41.284 | 42.263 | 44.446 |
| Long-term debt | 37.677 | 38.250 | 33.171 | 5.749 | 23.532 | 24.335 | 25.304 | 18.571 | 18.571 | 18.571 | 18.790 | 12.510 | 12.509 |
| Short-term debt | 5 | 6 | 5 | 19.670 | 9.035 | 8.736 | 7.268 | 6 | 11 | 16 | 70 | 1.074 | 1.514 |
| Total debt | 37.682 | 38.256 | 33.176 | 25.419 | 32.567 | 33.071 | 32.572 | 18.577 | 18.582 | 18.587 | 18.860 | 13.584 | 14.023 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2022 | — | — |
RA | Audit | 1984 | — | — |
JR Management | Management | 1984 | — | — |
MR Management | Management | 2024 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1984 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FS 12 ApS | Company | 100.0% | 100.0% | 2023 |
FRITZ SCHUR TECHNICAL GROUP A/S | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Helbirk | Management | 0 companies |
| Revisionsfirmaet Axel Madsen | Audit | 0 companies |
| Jan Ranners | Management | 0 companies |
| Martin Rudolf Engberg Kasten | Management | 0 companies |
| Jens Peder Pedersen | Chief Executive Officer | 0 companies |
| Ole Michael Kalør | Board of Directors | 0 companies |
| Jesper Fors Holmark | Board of Directors | 0 companies |
| Mads-Ole Astrupgaard | Chairman | 0 companies |
| Fritz Henrik Schur | Chairman | 0 companies |
| Birgit Hedall Andresen | Board of Directors | 0 companies |
| Jørgen Ajslev | Chairman | 0 companies |
| Fritz Schur | Board of Directors | 0 companies |