| Revenue | DKK -90K | +185% |
| EBITDA | DKK -90K | -185% |
| Net profit | DKK -98K | -259% |
| Total assets | DKK 678K | -43% |
| Equity | DKK 663K | -43% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.512 | 8.089 | 3.766 | — | 4.236 | 4.151 | 4.574 | 5.296 | 6.606 | -44 | 398 | -58 | -32 | -90 |
| Staff expenses | -2.170 | -2.111 | -2.289 | -0 | -2.472 | -2.360 | -2.529 | -2.573 | -882 | -34 | -59 | -1 | -0 | -0 |
| EBITDA | 1.342 | 1.475 | 1.477 | 0 | 1.764 | 1.791 | 2.045 | 2.723 | 5.724 | -9 | 339 | -59 | -32 | -90 |
| Depreciation & amort. | 128 | -135 | -110 | -0 | -143 | -115 | -106 | -106 | -31 | -28 | -24 | -16 | -16 | -15 |
| EBIT | 1.214 | 1.340 | 1.367 | 0 | 1.621 | 1.676 | 1.939 | 2.617 | 5.694 | -37 | 316 | -74 | -48 | -105 |
| Net financials | 86 | 55 | 56 | 0 | 27 | 0 | -0 | 2 | -16 | -4 | -5 | 0 | 21 | 8 |
| Profit before tax | 1.299 | 1.395 | 1.423 | 0 | 1.648 | 1.676 | 1.939 | 2.619 | 5.678 | -41 | 311 | -74 | -27 | -98 |
| Tax | 324 | 361 | 348 | -0 | 364 | 370 | 516 | 577 | 1.250 | -9 | 41 | -28 | -0 | -0 |
| Net profit | 975 | 1.034 | 1.075 | 0 | 1.284 | 1.306 | 1.423 | 2.042 | 4.428 | -32 | 270 | -46 | -27 | -98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.005 | 6.706 | 0 | 0 | 7.287 | 7.620 | 7.584 | 5.569 | 1.430 | 1.049 | 1.342 | 1.203 | 1.185 | 678 |
| Equity | 5.873 | 5.407 | 0 | 0 | 5.798 | 6.104 | 5.527 | 3.568 | 996 | 964 | 1.234 | 1.188 | 1.161 | 663 |
| Long-term debt | 0 | 273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.132 | 1.026 | 0 | 0 | 1.489 | 1.516 | 1.987 | 1.936 | 355 | 15 | 80 | 15 | 25 | 15 |
| Total debt | 1.132 | 1.299 | 0 | 0 | 1.489 | 1.516 | 1.987 | 1.936 | 355 | 15 | 80 | 15 | 25 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2003 | — | — |
HU Founder | Founder | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1991 | — | — | |
| Board of Directors | 2003 | — | — | |
TB | Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HANS CHRISTIAN BAK HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
FLEMMING BACH HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Bak | Management | 0 companies |
| Hjalmar Urbrand Bak | Founder | 0 companies |
| Hans Christian Bak | Chairman | 0 companies |
| Tove Vestergaard Bak | Board of Directors | 0 companies |
| Tove Bak | Board of Directors | 0 companies |