| Revenue | DKK 42,7M | -7% |
| EBITDA | DKK 16,3M | -21% |
| Net profit | DKK 10,5M | -22% |
| Total assets | DKK 46,6M | -8% |
| Equity | DKK 12,2M | -22% |
| Employees | 44 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 29.288 | 36.017 | 32.985 | 36.527 | 45.493 | 31.289 | 36.552 | 32.678 | 34.969 | 57.237 | 61.400 | 45.937 | 42.719 |
| Staff expenses | -17.332 | -18.845 | -19.539 | -21.715 | -24.068 | -21.558 | -21.823 | -20.386 | -19.748 | -30.422 | -26.319 | -25.239 | -26.394 |
| EBITDA | 11.956 | 17.172 | 13.446 | 14.812 | 21.325 | 9.731 | 14.728 | 12.292 | 15.221 | 26.777 | 35.081 | 20.699 | 16.266 |
| Depreciation & amort. | 4.145 | 5.756 | 7.093 | 7.865 | 8.844 | -7.877 | -5.596 | -4.885 | -4.469 | -3.405 | -2.373 | -2.683 | -2.525 |
| EBIT | 7.811 | 11.417 | 6.353 | 6.947 | 12.481 | 1.854 | 9.132 | 7.407 | 10.752 | 23.372 | 32.708 | 18.016 | 13.741 |
| Net financials | -359 | -697 | -189 | -286 | -54 | -125 | -154 | -106 | -91 | -593 | -579 | -652 | -243 |
| Profit before tax | 7.452 | 10.720 | 6.164 | 6.661 | 12.427 | 1.729 | 8.978 | 7.300 | 10.661 | 22.778 | 32.129 | 17.364 | 13.498 |
| Tax | 1.827 | 2.386 | 1.362 | 1.620 | 2.710 | 365 | 1.980 | 1.640 | 2.353 | 5.080 | 7.114 | 3.898 | 2.990 |
| Net profit | 5.626 | 8.333 | 4.802 | 5.041 | 9.718 | 1.364 | 6.998 | 5.660 | 8.308 | 17.698 | 25.015 | 13.466 | 10.507 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.786 | 51.040 | 47.796 | 60.398 | 55.976 | 34.168 | 38.805 | 44.448 | 48.543 | 45.784 | 47.812 | 50.632 | 46.597 |
| Equity | 14.388 | 16.722 | 19.524 | 14.565 | 24.282 | 10.646 | 17.644 | 6.404 | 14.712 | 23.633 | 2.248 | 15.714 | 12.221 |
| Long-term debt | 14.853 | 12.976 | 9.384 | 11.770 | 12.038 | 4.203 | 4.202 | 4.724 | 4.375 | 2.084 | 4.287 | 7.483 | 9.616 |
| Short-term debt | 16.620 | 19.833 | 16.693 | 32.728 | 18.757 | 18.496 | 15.946 | 32.747 | 29.221 | 18.494 | 38.618 | 25.575 | 23.399 |
| Total debt | 31.473 | 32.808 | 26.078 | 44.498 | 30.795 | 22.698 | 20.148 | 37.471 | 33.596 | 20.579 | 42.905 | 33.058 | 33.015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Founder | Founder | 1988 | — | — |
CA Founder | Founder | 1988 | — | — |
SH Management | Management | 2024 | — | — |
JR Audit | Audit | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FPE SEKS B ApS | Company | 100.0% | 100.0% | 2022 |
GUNDERLUND NIELSEN HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
FPE Seks ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Nielsen | Founder | 0 companies |
| Carl Aage Nielsen | Founder | 0 companies |
| Sune Hollen Appel | Management | 0 companies |
| Jørn Rindom | Audit | 0 companies |
| Bernd Petersen | Chairman | 0 companies |
| Kurt Flemming Holmsted | Deputy Chairman | 0 companies |
| Christian Dalum | Board of Directors | 0 companies |
| Christen Højgaard Nielsen | Board of Directors | 0 companies |
| Jesper Andersen | Board of Directors | 0 companies |