| Revenue | DKK 9M | +13% |
| EBITDA | DKK 24K | +102% |
| Net profit | DKK -1,5M | +40% |
| Total assets | DKK 7,8M | -14% |
| Equity | DKK 554K | -72% |
| Employees | 22 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.168 | 4.472 | 8.526 | 7.938 | 8.957 |
| Staff expenses | -5.070 | -4.269 | -9.676 | -9.355 | -8.933 |
| EBITDA | 98 | 204 | -1.150 | -1.445 | 24 |
| Depreciation & amort. | -169 | -160 | -479 | -739 | -693 |
| EBIT | -71 | 44 | -1.630 | -2.184 | -670 |
| Net financials | -18 | -43 | -35 | -78 | -784 |
| Profit before tax | -89 | 1 | -1.664 | -2.262 | -1.454 |
| Tax | -19 | 1 | -362 | 168 | -0 |
| Net profit | -70 | 0 | -1.302 | -2.430 | -1.454 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.239 | 7.939 | 6.757 | 9.067 | 7.825 |
| Equity | 1.753 | 1.754 | -549 | 2.008 | 554 |
| Long-term debt | 0 | 4.613 | 0 | 360 | 856 |
| Short-term debt | 4.468 | 1.572 | 7.306 | 6.698 | 6.414 |
| Total debt | 4.468 | 6.185 | 7.306 | 7.059 | 7.270 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FD Founder | Founder | 1997 |
| Former (1) | ||
JD Management | Management | 2022 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2000 – 2013 | |
| Board of Directors | 2000 – 2026 | |
| Chairman | 2013 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 100% | 100% | 2000 | |
| Company | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jens-Christian Due Andersson | Management | 0 companies |
| Frank Daugaard Christensen | Founder | 0 companies |
| Helge Daugaard Christensen | Board of Directors | 0 companies |
| Mona Daugaard Christensen | Board of Directors | 0 companies |
| Jytte Christensen | Chairman | 0 companies |