| Revenue | DKK 10,4M | +12% |
| EBITDA | DKK 694K | -21% |
| Net profit | DKK 313K | -32% |
| Total assets | DKK 4,6M | -8% |
| Equity | DKK 2,2M | -4% |
| Employees | 18 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.760 | 7.463 | 7.931 | 9.244 | 10.353 |
| Staff expenses | -6.839 | -7.144 | -7.578 | -8.365 | -9.659 |
| EBITDA | 921 | 319 | 352 | 878 | 694 |
| Depreciation & amort. | -309 | -317 | -289 | -269 | -281 |
| EBIT | 612 | 2 | 63 | 609 | 413 |
| Net financials | -21 | -21 | -36 | -21 | -10 |
| Profit before tax | 591 | -19 | 27 | 588 | 403 |
| Tax | 131 | -4 | 10 | 131 | 90 |
| Net profit | 460 | -15 | 17 | 458 | 313 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.446 | 3.885 | 3.901 | 5.006 | 4.595 |
| Equity | 2.236 | 1.771 | 1.787 | 2.245 | 2.158 |
| Long-term debt | 215 | 220 | 227 | 234 | 253 |
| Short-term debt | 2.865 | 1.773 | 1.785 | 2.340 | 1.992 |
| Total debt | 3.080 | 1.992 | 2.013 | 2.574 | 2.245 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
FK Chief Executive Officer | Chief Executive Officer | 2008 |
KB Founder | Founder | 1988 |
PB Founder | Founder | 1988 |
| Former (1) | ||
VR Audit | Audit | 1988 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2008 | |
| Board of Directors | 2023 | |
| Former (2) | ||
| Board of Directors | 1988 – 2004 | |
| Board of Directors | 2004 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Kroer Andersen | Chief Executive Officer | 0 companies |
| Kjeld Brychmann Larsen | Founder | 0 companies |
| Vagn Rosendal Bank | Audit | 0 companies |
| Per Brygmann Larsen | Founder | 0 companies |
| Vibeke Andersen Krogh | Board of Directors | 0 companies |
| Ragnhild Juel Larsen | Board of Directors | 0 companies |
| Thomas Vestergaard Andersen | Board of Directors | 0 companies |
| Lise Vestergaard Andersen | Board of Directors | 0 companies |