| Revenue | DKK 1,2M | +34% |
| EBITDA | DKK 118K | +128% |
| Net profit | DKK 115K | +185% |
| Total assets | DKK 5,4M | +0% |
| Equity | DKK 4,6M | +0% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.590 | 3.683 | 3.420 | 2.401 | 1.403 | 1.520 | 1.848 | 2.012 | 1.720 | 2.009 | 1.615 | 1.189 | 872 | 1.171 |
| Staff expenses | -2.819 | -2.943 | -2.566 | -2.233 | -1.665 | -1.630 | -1.777 | -1.599 | -1.540 | -1.536 | -1.375 | -1.185 | -1.249 | -983 |
| EBITDA | 683 | 653 | 635 | 106 | -333 | -181 | 11 | 343 | 105 | 385 | 152 | -63 | -428 | 118 |
| Depreciation & amort. | 178 | 177 | 179 | 179 | -104 | -104 | -103 | -134 | -140 | -140 | -140 | -140 | -74 | -68 |
| EBIT | 505 | 476 | 456 | -73 | -437 | -286 | -92 | 209 | -36 | 245 | 12 | -204 | -502 | 50 |
| Net financials | 179 | 9 | 210 | 92 | 174 | 5 | 64 | 44 | 47 | 290 | -549 | 120 | 330 | 97 |
| Profit before tax | 684 | 484 | 666 | 19 | -263 | -281 | -28 | 253 | 11 | 535 | -537 | -84 | -172 | 147 |
| Tax | 173 | 124 | 166 | -13 | -56 | -48 | -9 | 65 | 1 | 113 | -0 | -16 | -38 | 33 |
| Net profit | 511 | 360 | 501 | 32 | -208 | -233 | -19 | 188 | 10 | 422 | -430 | -68 | -135 | 115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.624 | 7.975 | 8.185 | 7.890 | 7.663 | 7.238 | 7.497 | 7.093 | 7.188 | 7.617 | 6.636 | 6.619 | 5.376 | 5.370 |
| Equity | 5.270 | 5.630 | 6.034 | 5.967 | 5.759 | 5.423 | 5.298 | 5.378 | 5.277 | 5.586 | 5.041 | 4.856 | 4.599 | 4.579 |
| Long-term debt | 590 | 592 | 562 | 538 | 513 | 485 | 458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.764 | 1.753 | 1.588 | 1.386 | 1.391 | 1.331 | 1.740 | 1.716 | 1.911 | 2.031 | 1.594 | 1.763 | 777 | 791 |
| Total debt | 2.354 | 2.345 | 2.151 | 1.924 | 1.904 | 1.816 | 2.199 | 1.716 | 1.911 | 2.031 | 1.594 | 1.763 | 777 | 791 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Founder | Founder | 1994 | — | — |
| Audit | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2000 | |
| Individual | 50.0% | 50.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Neergaard | Founder | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |