| Revenue | DKK 26,5M | -18% |
| EBITDA | DKK 12,4M | -17% |
| Net profit | DKK 9,8M | -6% |
| Total assets | DKK 79,8M | +40% |
| Equity | DKK 39,2M | +30% |
| Employees | 27 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.014 | 15.563 | 16.768 | 17.364 | 20.165 | 21.803 | 17.272 | 26.938 | 43.213 | 34.444 | 29.460 | 32.472 | 26.506 |
| Staff expenses | -8.144 | -7.859 | -8.098 | -8.570 | -9.303 | -9.348 | -10.470 | -12.255 | -15.530 | -16.240 | -16.332 | -17.617 | -14.144 |
| EBITDA | 4.871 | 7.704 | 8.671 | 8.794 | 10.862 | 12.454 | 6.802 | 14.683 | 27.682 | 18.204 | 13.128 | 14.856 | 12.362 |
| Depreciation & amort. | -718 | -3.534 | -1.485 | -1.402 | -1.327 | -1.327 | -995 | -1.077 | -1.233 | -1.261 | -1.289 | -1.213 | -379 |
| EBIT | 4.153 | 4.170 | 7.186 | 7.392 | 9.535 | 11.127 | 5.807 | 13.606 | 26.450 | 16.943 | 11.839 | 13.643 | 11.983 |
| Net financials | -539 | -1.066 | -1.268 | -128 | -48 | -176 | -115 | -79 | -343 | -851 | -1.155 | -194 | 443 |
| Profit before tax | 3.613 | 3.104 | 5.918 | 7.264 | 9.487 | 10.951 | 5.691 | 13.526 | 26.107 | 16.092 | 10.684 | 13.449 | 12.426 |
| Tax | 822 | 987 | 1.764 | 1.713 | 2.213 | 3.183 | 1.430 | 3.137 | 5.938 | 3.751 | 2.504 | 3.023 | 2.609 |
| Net profit | 2.791 | 2.118 | 4.154 | 5.551 | 7.274 | 7.768 | 4.261 | 10.389 | 20.169 | 12.341 | 8.180 | 10.426 | 9.817 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.355 | 34.221 | 36.720 | 35.856 | 38.690 | 42.572 | 41.200 | 49.352 | 66.243 | 61.555 | 59.117 | 57.053 | 79.821 |
| Equity | 20.377 | 9.658 | 13.812 | 15.363 | 18.637 | 16.405 | 20.666 | 24.555 | 33.724 | 31.065 | 35.145 | 30.077 | 39.214 |
| Long-term debt | 7.532 | 6.663 | 9.796 | 7.018 | 5.098 | 0 | 349 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20.788 | 17.685 | 12.968 | 13.389 | 14.923 | 25.919 | 19.958 | 24.560 | 32.107 | 30.055 | 23.628 | 26.657 | 40.335 |
| Total debt | 28.320 | 24.348 | 22.764 | 20.407 | 20.022 | 25.919 | 20.307 | 24.560 | 32.107 | 30.055 | 23.628 | 26.657 | 40.335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PE Management | Management | 2004 | — | — |
JJ Management | Management | 2011 | — | — |
MS Management | Management | 1998 | — | — |
KV Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Riisfort Holding A/S | Company | 100.0% | 100.0% | 2025 |
Wallmann Partners ApS | Company | 100.0% | 100.0% | 2019 |
Farukon Invest ApS | Company | 90.0% | 90.0% | 2018 |
Innovative ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Peter Kaadekilde Falck | Chief Executive Officer | 0 companies |
| Peter Ekman | Management | 0 companies |
| Jan Jørgensen | Management | 0 companies |
| Merete Schjøtt Knudsen | Management | 0 companies |
| Kenneth Vraa | Chief Executive Officer | 0 companies |
| Berit Øibakken | Chairman | 0 companies |
| Niels Christian Guldborg Larsen | Chairman | 0 companies |
| Carsten Bank-Mikkelsen | Board of Directors | 0 companies |
| Bente Damgaard | Board of Directors | 0 companies |
| Martin Mellerup | Board of Directors | 0 companies |
| Per Henriksen | Board of Directors | 0 companies |
| Poul Bentsen | Board of Directors | 0 companies |
| Jørgen Schou | Board of Directors | 0 companies |
| Arne Andersen | Board of Directors | 0 companies |
| Nicolai Andreas Clausen | Board of Directors | 0 companies |
| Jørn Bech | Board of Directors | 0 companies |
| Michael Nielsen | Board of Directors | 0 companies |
| Henrik Thorlacius-Ussing | Chairman | 0 companies |
| Morten Bank-Mikkelsen | Chairman | 0 companies |
| Rikke Schjøtt | Board of Directors | 0 companies |
| Søren Christian Madsen | Board of Directors | 0 companies |
| Erik Knudsen | Chairman | 0 companies |
| Jan Svendsen | Board of Directors | 0 companies |
| Jens Christian Milo | Board of Directors | 0 companies |