| Revenue | DKK 385K | +319% |
| EBITDA | DKK -395K | +41% |
| Net profit | DKK -36K | +46% |
| Total assets | DKK 5,6M | -58% |
| Equity | DKK 4,7M | -64% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.615 | 39.372 | 25.710 | 80.265 | 401 | 839 | 267 | 24.448 | 18.245 | 25.327 | 162 | 92 | 385 |
| Staff expenses | -5.581 | -6.598 | -9.245 | -1.554 | -1.464 | -1.531 | -1.119 | -1.293 | -1.538 | -1.630 | -3.106 | -762 | -779 |
| EBITDA | 5.034 | 32.774 | 16.046 | 78.689 | -1.183 | -773 | -936 | 23.155 | 16.707 | 23.697 | -2.945 | -670 | -395 |
| Depreciation & amort. | 418 | 461 | 1.068 | -21 | -15 | -11 | -57 | -77 | -112 | -89 | -60 | -19 | -47 |
| EBIT | 4.616 | 32.313 | 14.977 | 78.668 | -1.198 | -784 | -993 | 23.078 | 16.595 | 23.607 | -3.004 | -690 | -441 |
| Net financials | 11.160 | -883 | 623 | -29.216 | 5.882 | 437 | 743 | 1.059 | 1.155 | 866 | 363 | 608 | 410 |
| Profit before tax | 15.776 | 31.430 | 15.601 | 49.452 | 4.683 | -347 | -250 | 24.137 | 17.749 | 24.473 | -2.642 | -82 | -31 |
| Tax | 1.108 | 7.583 | 3.156 | 10.904 | 883 | 98 | -80 | 5.318 | 3.928 | 5.402 | -565 | -14 | 5 |
| Net profit | 14.668 | 23.847 | 12.445 | 38.548 | 3.800 | -446 | -170 | 18.818 | 13.821 | 19.071 | -2.076 | -68 | -36 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 107.798 | 114.017 | 140.702 | 95.532 | 51.328 | 48.903 | 24.468 | 41.797 | 39.166 | 46.875 | 20.191 | 13.475 | 5.615 |
| Equity | 15.000 | 25.000 | 25.000 | 26.548 | 30.348 | 27.269 | 15.599 | 34.417 | 28.239 | 34.310 | 13.234 | 13.166 | 4.730 |
| Long-term debt | 74 | 0 | 59.885 | 1.792 | 0 | 0 | 0 | 0 | 3.944 | 5.408 | 0 | 0 | 22 |
| Short-term debt | 89.820 | 85.647 | 52.128 | 66.442 | 19.715 | 20.651 | 8.057 | 7.345 | 6.965 | 7.145 | 6.945 | 286 | 858 |
| Total debt | 89.894 | 85.647 | 112.013 | 68.234 | 19.715 | 20.651 | 8.057 | 7.345 | 10.909 | 12.552 | 6.945 | 286 | 880 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1991 | — | — |
DC Management | Management | 1991 | — | — |
JD Management | Management | 1991 | — | — |
JR Management | Management | 2012 | — | — |
JD Management | Management | 2015 | — | — |
| Audit | 1991 | — | — | |
KA Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FDP 2015 HOLDING A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| David Charles Popik | Management | 0 companies |
| Jørn Daugaard Pedersen | Management | 0 companies |
| Jan Riis Nielsen | Management | 0 companies |
| Jan Daugaard Pedersen | Management | 0 companies |
| Revisionsfirmaet Kaj Olsen I/S Statsautoriserede revisorer | Audit | 0 companies |
| Kaj Aage Nielsen | Management | 0 companies |
| Arne Clausen | Board of Directors | 0 companies |
| Jyta Daugaard Popik | Board of Directors | 0 companies |
| Christen Kirkegaard Christensen | Board of Directors | 0 companies |
| Ingelise Heiner Pedersen | Board of Directors | 0 companies |
| Mona Pedersen | Board of Directors | 0 companies |
| Jens Bolding Jensen | Board of Directors | 0 companies |
| Torben Kristensen | Board of Directors | 0 companies |