| Revenue | DKK 9,7M | -93% |
| EBITDA | DKK -67,9M | -204% |
| Net profit | DKK -62,1M | -241% |
| Total assets | DKK 316,7M | +15% |
| Equity | DKK 19,8M | -83% |
| Employees | 117 | — |
| Item | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.537 | 55.645 | 67.557 | 84.018 | 97.935 | 74.325 | 79.662 | 91.883 | 85.191 | 137.208 | 9.726 |
| Staff expenses | -17.003 | -39.194 | -44.957 | -53.925 | -64.472 | -44.918 | -48.306 | -54.071 | -58.409 | -72.002 | -77.636 |
| EBITDA | 533 | 16.451 | 22.601 | 30.093 | 33.485 | 29.395 | 31.356 | 37.812 | 26.782 | 65.207 | -67.910 |
| Depreciation & amort. | -341 | -7.101 | -6.588 | -4.940 | -4.071 | -3.967 | -5.284 | -9.040 | -8.797 | -7.875 | -5.545 |
| EBIT | 192 | 9.351 | 16.013 | 25.153 | 29.414 | 25.428 | 26.072 | 28.773 | 17.985 | 57.332 | -73.455 |
| Net financials | -154 | 3.729 | 493 | 2.052 | 2.058 | 1.967 | 1.853 | 3.057 | 805 | -1.437 | -6.147 |
| Profit before tax | 38 | 13.080 | 16.506 | 27.205 | 31.472 | 27.395 | 27.926 | 31.829 | 18.790 | 55.895 | -79.603 |
| Tax | -186 | 2.252 | 3.784 | 5.452 | 6.439 | 5.563 | 4.243 | 6.307 | 3.858 | 11.937 | -17.504 |
| Net profit | 224 | 10.828 | 12.722 | 21.753 | 25.033 | 21.832 | 23.683 | 25.522 | 14.932 | 43.958 | -62.099 |
| Item | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.326 | 85.901 | 76.059 | 103.707 | 123.816 | 111.951 | 144.220 | 165.386 | 226.962 | 275.347 | 316.656 |
| Equity | 6.377 | 24.745 | 31.379 | 44.249 | 55.209 | 64.558 | 77.993 | 86.470 | 83.294 | 117.683 | 19.787 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.184 | 3.330 | 37 | 0 | 0 | 45.000 |
| Short-term debt | 30.557 | 55.237 | 41.338 | 56.609 | 65.784 | 42.397 | 58.588 | 74.188 | 139.579 | 152.600 | 246.809 |
| Total debt | 30.557 | 55.237 | 41.338 | 56.609 | 65.784 | 43.580 | 61.918 | 74.225 | 139.579 | 152.600 | 291.809 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Management | Management | 1997 | — | — |
PA Founder | Founder | 1990 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
GK Founder | Founder | 1990 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JE Audit | Audit | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Vestergaard Jensen | Management | 0 companies |
| Poul Arne Kristensen | Founder | 0 companies |
| Jens Ebbesen | Chief Executive Officer | 0 companies |
| Grethe Kristensen | Founder | 0 companies |
| Jørn Kristensen-Huss | Chief Executive Officer | 0 companies |
| Jan Esholm Jensen | Audit | 0 companies |
| Yoon Tomas Eriksson | Board of Directors | 0 companies |
| Peter Jocic | Board of Directors | 0 companies |
| Michael Hofman Laursen | Board of Directors | 0 companies |
| Morten Enggaard Hansen | Board of Directors | 0 companies |
| Christer Fredriksson | Chairman | 0 companies |
| Kim Sørensen | Board of Directors | 0 companies |
| Lars Mattias Nilsson | Board of Directors | 0 companies |