| Revenue | DKK 785K | +112% |
| EBITDA | DKK 386K | +1296% |
| Net profit | DKK 178K | -17% |
| Total assets | DKK 8,1M | -3% |
| Equity | DKK 7,7M | +0% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.141 | 659 | 577 | 370 | 785 |
| Staff expenses | -875 | -805 | -536 | -403 | -399 |
| EBITDA | 267 | -145 | 41 | -32 | 386 |
| Depreciation & amort. | -62 | -77 | -82 | -103 | -112 |
| EBIT | 204 | -222 | -41 | -135 | 274 |
| Net financials | 78 | 33 | 122 | 352 | -96 |
| Profit before tax | 282 | -190 | 81 | 217 | 178 |
| Tax | -0 | -0 | -0 | 2 | -0 |
| Net profit | 282 | -190 | 81 | 215 | 178 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.619 | 8.149 | 7.927 | 8.356 | 8.067 |
| Equity | 8.001 | 7.661 | 7.592 | 7.657 | 7.685 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 619 | 488 | 334 | 699 | 382 |
| Total debt | 619 | 488 | 334 | 699 | 382 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FN Management | Management | 1991 |
| Former (2) | ||
RA | Audit | 1991 – 2005 |
HS Management | Management | 1991 – 1992 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 1991 | |
| Board of Directors | 1991 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2012 | |
| Company | 25–33.32% | 25–33.32% | 2012 | |
| Company | 25–33.32% | 25–33.32% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSKONTORET ApS | Audit | 0 companies |
| Flemming Nørgård | Management | 0 companies |
| Henrik Stenbjerre | Management | 0 companies |
| Lars Nørgaard | Board of Directors | 0 companies |
| Morten Nørgaard | Board of Directors | 0 companies |