| Revenue | DKK 12,9M | +4% |
| EBITDA | DKK 1,9M | +62% |
| Net profit | DKK 1,3M | +71% |
| Total assets | DKK 10,3M | +9% |
| Equity | DKK 5,2M | +33% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.250 | 6.340 | 6.470 | 6.615 | 7.728 | 7.672 | 9.388 | 11.434 | 14.037 | 12.347 | 12.575 | 11.123 | 12.434 | 12.886 |
| Staff expenses | -4.507 | -5.295 | -5.530 | -5.792 | -6.550 | -7.117 | -7.790 | -9.721 | -11.571 | -11.312 | -11.086 | -10.422 | -11.274 | -11.003 |
| EBITDA | 743 | 1.045 | 940 | 823 | 1.177 | 468 | 1.577 | 1.714 | 2.466 | 1.036 | 1.489 | 701 | 1.160 | 1.883 |
| Depreciation & amort. | -232 | -259 | -281 | -161 | -256 | -194 | -94 | -96 | -193 | -307 | -360 | -306 | -182 | -181 |
| EBIT | 511 | 786 | 659 | 663 | 921 | 273 | 1.483 | 1.617 | 2.273 | 729 | 1.130 | 395 | 978 | 1.702 |
| Net financials | -131 | -103 | -45 | -39 | -37 | -44 | -23 | -16 | 81 | -27 | -36 | -47 | 5 | -6 |
| Profit before tax | 380 | 683 | 614 | 623 | 885 | 230 | 1.460 | 1.601 | 2.354 | 701 | 1.094 | 348 | 984 | 1.697 |
| Tax | 99 | 176 | 158 | 159 | 212 | 69 | 339 | 360 | 474 | 156 | 252 | 85 | 218 | 386 |
| Net profit | 281 | 507 | 456 | 464 | 673 | 161 | 1.121 | 1.241 | 1.880 | 545 | 841 | 263 | 765 | 1.311 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.395 | 4.124 | 4.817 | 5.213 | 5.982 | 5.582 | 7.150 | 7.264 | 12.411 | 11.972 | 9.949 | 9.539 | 9.481 | 10.332 |
| Equity | 1.201 | 1.612 | 1.668 | 1.733 | 2.006 | 1.517 | 2.442 | 3.683 | 4.613 | 3.558 | 3.900 | 3.463 | 3.928 | 5.239 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 338 | 2.491 | 2.424 | 1.988 | 1.255 | 884 | 1.232 |
| Short-term debt | 3.193 | 2.512 | 3.148 | 3.463 | 3.960 | 4.065 | 4.695 | 3.208 | 5.246 | 5.937 | 4.036 | 4.811 | 4.603 | 3.730 |
| Total debt | 3.193 | 2.512 | 3.148 | 3.463 | 3.960 | 4.065 | 4.695 | 3.546 | 7.737 | 8.361 | 6.024 | 6.066 | 5.487 | 4.962 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 1990 | — | — |
P | Audit | 1993 | — | — |
HR Audit | Audit | 1990 | — | — |
SW Management | Management | 1990 | — | — |
CC Management | Management | 1990 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
LR | Audit | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FHH ApS | Company | 50.0% | 50.0% | 2025 |
MFGM Holding ApS | Company | 20.0% | 20.0% | 2025 |
Mads H. Høiberg Holding ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Allan Dam | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Henning Raaby Olsen | Audit | 0 companies |
| Stefan Willi von Fintel | Management | 0 companies |
| Christian Cnops Rasmussen | Management | 0 companies |
| Thomas Meldgaard | Chief Executive Officer | 0 companies |
| LM Revision v/Leif Møller | Audit | 0 companies |
| Mads Høgh Høiberg | Board of Directors | 0 companies |
| Flemming Michael Reinholdt | Board of Directors | 0 companies |
| Benni Josiasen Hansen | Board of Directors | 0 companies |
| Henrik Sinnbeck | Board of Directors | 0 companies |
| Ole Eklund | Chairman | 0 companies |
| Torben Høiberg | Chairman | 0 companies |
| Dennis Ejlersen | Board of Directors | 0 companies |
| Mikkel Falking Gårde Michelsen | Board of Directors | 0 companies |
| Jesper Engsig Christensen | Board of Directors | 0 companies |
| Jesper Lillelund | Board of Directors | 0 companies |