| Revenue | DKK 5,9M | -36% |
| EBITDA | DKK -2,9M | +36% |
| Net profit | DKK -3,6M | +10% |
| Total assets | DKK 3,2M | -50% |
| Equity | DKK 899K | +51% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 19.220 | 19.302 | 16.952 | 9.233 | 5.948 |
| Staff expenses | -16.755 | -18.217 | -16.646 | -13.747 | -8.851 |
| EBITDA | 2.465 | 1.085 | 307 | -4.514 | -2.903 |
| Depreciation & amort. | -311 | -196 | -164 | -538 | -475 |
| EBIT | 2.154 | 889 | 143 | -5.052 | -3.378 |
| Net financials | 7.455 | -37 | 1 | -38 | -168 |
| Profit before tax | 9.609 | 852 | 144 | -5.090 | -3.545 |
| Tax | 489 | 206 | 41 | -1.115 | 42 |
| Net profit | 9.121 | 645 | 102 | -3.975 | -3.587 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.330 | 9.506 | 7.858 | 6.405 | 3.206 |
| Equity | 2.921 | 3.566 | 3.669 | 594 | 899 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.103 | 5.756 | 3.997 | 5.811 | 2.307 |
| Total debt | 7.103 | 5.756 | 3.997 | 5.811 | 2.307 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FK Chief Executive Officer | Chief Executive Officer | 2018 |
| Former (2) | ||
JG Chief Executive Officer | Chief Executive Officer | 2018 – 2018 |
JB Chief Executive Officer | Chief Executive Officer | 2013 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Former (12) | ||
| Board of Directors | 2009 – 2012 | |
| Chairman | 2019 – 2022 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 1997 – 1997 | |
| Board of Directors | 2002 – 2009 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 1997 – 2000 | |
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 2009 – 2019 | |
| Chairman | 2000 – 2002 | |
| Chairman | 2013 – 2019 | |
| Board of Directors | 2005 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2017 | |
| Company | 100% | 100% | 2021 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Kok | Chief Executive Officer | 0 companies |
| Jesper Gaarde | Chief Executive Officer | 0 companies |
| Jannek Bejtrup | Chief Executive Officer | 0 companies |
| Maj-Britt Mygind | Board of Directors | 0 companies |
| Lars Lyse Hansen | Chairman | 0 companies |
| Louise Byg Kongsholm | Board of Directors | 0 companies |
| Søren Nørbjerg | Board of Directors | 0 companies |
| Torben Storgaard | Board of Directors | 0 companies |
| Ole Østergaard | Board of Directors | 0 companies |
| Tom Elert Christensen | Chairman | 0 companies |
| Jan Snogdal | Board of Directors | 0 companies |
| Jesper Sørensen | Board of Directors | 0 companies |
| Lasse Skaarup Christensen | Board of Directors | 0 companies |
| Christian Bernd Alfred Meincke | Board of Directors | 0 companies |
| Jørgen Andsbjerg | Board of Directors | 0 companies |
| Kirsten Christensen | Chairman | 0 companies |
| Poul Erik Jakobsen | Chairman | 0 companies |
| Bent Christensen | Board of Directors | 0 companies |