| Revenue | DKK 10,9M | -5% |
| EBITDA | DKK 4,6M | -21% |
| Net profit | DKK 3,4M | -19% |
| Total assets | DKK 20,9M | +12% |
| Equity | DKK 8,9M | -6% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.506 | 4.116 | 4.160 | 5.432 | 5.355 | 7.080 | 8.677 | 7.467 | 10.948 | 10.757 | 11.001 | 10.587 | 11.528 | 10.940 |
| Staff expenses | -2.648 | -2.784 | -3.160 | -3.820 | -3.781 | -4.206 | -4.951 | -4.598 | -4.747 | -5.211 | -7.523 | -6.637 | -5.719 | -6.362 |
| EBITDA | 858 | 1.332 | 1.000 | 1.554 | 1.444 | 2.650 | 3.602 | 2.869 | 6.200 | 5.546 | 3.479 | 3.950 | 5.809 | 4.578 |
| Depreciation & amort. | -195 | -252 | -333 | -394 | -327 | -425 | -356 | -335 | -175 | -287 | -277 | -244 | -12 | -0 |
| EBIT | 663 | 1.080 | 668 | 1.160 | 1.117 | 2.226 | 3.246 | 2.534 | 6.025 | 5.259 | 3.202 | 3.706 | 5.797 | 4.578 |
| Net financials | -159 | -179 | -242 | -403 | -276 | -202 | -271 | -268 | -260 | -144 | -114 | -272 | -491 | -266 |
| Profit before tax | 504 | 901 | 426 | 757 | 841 | 2.024 | 2.974 | 2.266 | 5.766 | 5.114 | 3.088 | 3.434 | 5.306 | 4.312 |
| Tax | 124 | 228 | 93 | 195 | 188 | 452 | 710 | 519 | 1.251 | 1.127 | 693 | 780 | 1.141 | 947 |
| Net profit | 380 | 673 | 333 | 561 | 653 | 1.571 | 2.265 | 1.747 | 4.514 | 3.987 | 2.395 | 2.654 | 4.164 | 3.364 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.445 | 10.868 | 13.706 | 13.802 | 16.115 | 17.562 | 18.268 | 16.630 | 19.499 | 18.366 | 22.057 | 22.604 | 18.721 | 20.900 |
| Equity | 2.488 | 2.911 | 2.793 | 3.155 | 3.608 | 4.979 | 6.344 | 6.291 | 9.306 | 8.893 | 7.487 | 7.941 | 9.455 | 8.920 |
| Long-term debt | 1.927 | 1.668 | 1.719 | 1.621 | 1.462 | 1.362 | 365 | 566 | 508 | 579 | 429 | 284 | 85 | 3 |
| Short-term debt | 6.031 | 6.283 | 9.194 | 9.026 | 11.045 | 11.221 | 11.559 | 9.773 | 9.686 | 8.894 | 14.141 | 14.379 | 9.181 | 11.978 |
| Total debt | 7.957 | 7.951 | 10.913 | 10.647 | 12.507 | 12.583 | 11.924 | 10.338 | 10.194 | 9.473 | 14.570 | 14.663 | 9.265 | 11.981 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Founder | Founder | 1989 | — | — |
IJ Management | Management | 1989 | — | — |
| Audit | 1989 | — | — | |
JJ Management | Management | 2002 | — | — |
FH Management | Management | 1989 | — | — |
MR Management | Management | 2002 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
FR Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FF Tool Holding ApS | Company | 100.0% | 100.0% | 2024 |
JJ HOLDING AF 9. AUGUST 2007 ApS | Company | 50.0% | 50.0% | 2007 |
MARHAUER HOLDING ApS | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Bøg-Jensen | Founder | 0 companies |
| Inger Jensen | Management | 0 companies |
| Reg. revisor Kent Veng Kristiansen | Audit | 0 companies |
| Jan Jensen | Management | 0 companies |
| Finn Hardy Jensen | Management | 0 companies |
| Morten Rohr Marhauer | Management | 0 companies |
| Sonny Raaholt | Chief Executive Officer | 0 companies |
| Fin Rohr Marhauer | Management | 0 companies |
| Erik Munk Poulsen | Chairman | 0 companies |