| Revenue | DKK -252K | -105% |
| EBITDA | DKK -1,5M | -159% |
| Net profit | DKK -1,3M | -174% |
| Total assets | DKK 4,5M | -35% |
| Equity | DKK 995K | -65% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.124 | 2.853 | 3.663 | 4.203 | 3.753 | 3.966 | 4.071 | 4.239 | 4.135 | 4.218 | 4.554 | 4.285 | 5.374 | -252 |
| Staff expenses | -2.479 | -2.609 | -3.201 | -3.806 | -3.323 | -3.406 | -3.426 | -3.408 | -3.324 | -3.230 | -2.956 | -3.119 | -2.737 | -1.295 |
| EBITDA | 646 | 245 | 462 | 397 | 430 | 561 | 645 | 832 | 811 | 987 | 1.598 | 1.166 | 2.637 | -1.548 |
| Depreciation & amort. | 128 | 159 | 73 | 76 | 60 | -37 | -35 | -82 | -40 | -528 | -608 | -639 | -218 | -104 |
| EBIT | 518 | 86 | 389 | 321 | 370 | 524 | 611 | 750 | 770 | 459 | 990 | 527 | 2.419 | -1.652 |
| Net financials | 31 | -183 | -204 | -190 | -115 | -128 | -106 | -142 | -94 | -67 | -72 | -72 | -105 | -54 |
| Profit before tax | 549 | -97 | 186 | 130 | 256 | 396 | 505 | 608 | 677 | 392 | 918 | 455 | 2.313 | -1.706 |
| Tax | 150 | -25 | 41 | 23 | 56 | 88 | 113 | 125 | 164 | 88 | 202 | 101 | 510 | -375 |
| Net profit | 399 | -72 | 145 | 107 | 200 | 308 | 392 | 483 | 512 | 304 | 716 | 354 | 1.803 | -1.331 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.099 | 6.905 | 7.752 | 6.397 | 7.354 | 7.546 | 7.011 | 6.875 | 6.657 | 6.660 | 6.459 | 6.790 | 6.818 | 4.465 |
| Equity | 1.826 | 1.828 | 1.973 | 2.080 | 2.276 | 2.584 | 2.819 | 3.002 | 3.214 | 3.218 | 3.634 | 3.688 | 2.875 | 995 |
| Long-term debt | 855 | 805 | 758 | 710 | 662 | 612 | 562 | 0 | 0 | 0 | 136 | 28 | 0 | 0 |
| Short-term debt | 3.259 | 4.139 | 4.891 | 3.481 | 4.290 | 4.224 | 3.513 | 3.854 | 3.430 | 3.433 | 2.689 | 3.074 | 3.506 | 3.471 |
| Total debt | 4.114 | 4.944 | 5.649 | 4.191 | 4.952 | 4.836 | 4.075 | 3.854 | 3.430 | 3.433 | 2.825 | 3.102 | 3.506 | 3.471 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FP Management | Management | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LAIMA ApS | Company | 25.0% | 25.0% | 2008 |
BKF Bjerringbro ApS | Company | 25.0% | 25.0% | 2008 |
HDP INVENT ApS | Company | 25.0% | 25.0% | 2008 |
PAPEP ApS | Company | 66.7% | 66.7% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Frits Pape Pedersen | Management | 0 companies |
| Aida Thøgersen | Board of Directors | 0 companies |
| John Alfred Østerbol Lauridsen | Board of Directors | 0 companies |
| Heine Dyrholm Pedersen | Board of Directors | 0 companies |