| Revenue | DKK 6,8M | +12% |
| EBITDA | DKK 84K | -71% |
| Net profit | DKK 13K | -92% |
| Total assets | DKK 5,5M | -4% |
| Equity | DKK 5M | -2% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.159 | 5.129 | 5.026 | 4.765 | 4.499 | 4.634 | 4.426 | 4.906 | 4.940 | 4.447 | 5.235 | 5.454 | 6.085 | 6.798 |
| Staff expenses | -4.251 | -3.927 | -4.463 | -4.223 | -4.273 | -3.998 | -4.164 | -4.524 | -4.253 | -3.966 | -4.688 | -4.929 | -5.691 | -6.713 |
| EBITDA | 908 | 1.202 | 562 | 542 | 191 | 636 | 263 | 382 | 687 | 481 | 547 | 525 | 290 | 84 |
| Depreciation & amort. | -432 | -411 | -250 | -241 | -157 | -157 | -164 | -195 | -216 | -179 | -256 | -287 | -78 | -51 |
| EBIT | 476 | 791 | 312 | 301 | 34 | 479 | 99 | 187 | 471 | 302 | 290 | 238 | 212 | 33 |
| Net financials | -76 | -50 | -2 | -22 | -17 | 1 | 4 | 2 | -17 | -30 | -21 | -16 | -13 | -17 |
| Profit before tax | 400 | 741 | 311 | 280 | 16 | 481 | 103 | 189 | 454 | 272 | 270 | 221 | 199 | 16 |
| Tax | 108 | 192 | 84 | 76 | 4 | 97 | 24 | 49 | 128 | 67 | 67 | 56 | 44 | 4 |
| Net profit | 292 | 549 | 227 | 204 | 13 | 384 | 79 | 139 | 326 | 205 | 203 | 166 | 154 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.956 | 5.315 | 4.998 | 5.068 | 5.096 | 5.259 | 5.266 | 5.480 | 6.059 | 5.581 | 5.670 | 5.808 | 5.667 | 5.455 |
| Equity | 3.726 | 4.165 | 4.392 | 4.496 | 4.409 | 4.663 | 4.601 | 4.671 | 4.867 | 4.958 | 5.047 | 5.095 | 5.127 | 5.005 |
| Long-term debt | 1.334 | 0 | 0 | 0 | 0 | 0 | 0 | 109 | 252 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 817 | 1.120 | 595 | 572 | 687 | 596 | 664 | 700 | 918 | 602 | 585 | 687 | 540 | 450 |
| Total debt | 2.151 | 1.120 | 595 | 572 | 687 | 596 | 664 | 809 | 1.170 | 602 | 585 | 687 | 540 | 450 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TANDLÆGE FRANK DALSTEN HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Dalsten | Management | 0 companies |