| Revenue | DKK 897K | -25% |
| EBITDA | DKK -211K | -284% |
| Net profit | DKK -246K | -2571% |
| Total assets | DKK 2,4M | -5% |
| Equity | DKK 344K | -42% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 967 | 933 | 628 | 1.013 | 917 | 1.082 | 1.169 | 921 | 1.238 | 1.257 | 851 | 748 | 1.193 | 897 |
| Staff expenses | -1.063 | -1.092 | -1.136 | -745 | -907 | -983 | -1.051 | -1.107 | -1.112 | -1.038 | -1.082 | -1.010 | -1.078 | -1.108 |
| EBITDA | -96 | -160 | -507 | 268 | 10 | 100 | 118 | -186 | 126 | 219 | -231 | -262 | 115 | -211 |
| Depreciation & amort. | 84 | -70 | -65 | -45 | -22 | -5 | -5 | -5 | -17 | -16 | -21 | -21 | -21 | -9 |
| EBIT | -179 | -230 | -572 | 223 | -12 | 95 | 114 | -190 | 109 | 203 | -253 | -283 | 94 | -221 |
| Net financials | -28 | -37 | -49 | -35 | -57 | -48 | -33 | -31 | 43 | -20 | -20 | -60 | -81 | -94 |
| Profit before tax | -207 | -266 | -621 | 187 | -69 | 47 | 80 | -221 | 152 | 182 | -273 | -344 | 13 | -315 |
| Tax | -48 | -59 | 77 | -6 | -40 | -67 | -40 | -49 | 34 | 40 | -59 | -74 | 3 | -69 |
| Net profit | -159 | -207 | -699 | 194 | -29 | 115 | 120 | -173 | 118 | 142 | -215 | -269 | 10 | -246 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.344 | 2.279 | 1.928 | 1.994 | 1.907 | 2.078 | 2.109 | 1.943 | 2.202 | 2.531 | 2.340 | 2.432 | 2.501 | 2.371 |
| Equity | 1.483 | 1.276 | 578 | 771 | 742 | 857 | 977 | 804 | 922 | 1.064 | 850 | 580 | 590 | 344 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52 | 61 | 63 | 66 | 68 | 70 |
| Short-term debt | 860 | 1.002 | 1.350 | 1.223 | 1.164 | 1.221 | 1.132 | 1.139 | 1.228 | 1.405 | 1.427 | 1.786 | 1.843 | 1.957 |
| Total debt | 860 | 1.002 | 1.350 | 1.223 | 1.164 | 1.221 | 1.132 | 1.139 | 1.280 | 1.466 | 1.490 | 1.851 | 1.911 | 2.027 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB | Audit | 1998 | — | — |
BJ Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
NI Founder | Founder | 1997 | — | — |
MC | Audit | 1997 | — | — |
SJ Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FEDORA ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirma Buch-Sørensen | Audit | 0 companies |
| Britt Juul Wissing | Chief Executive Officer | 0 companies |
| Martin Juul Johansen | Chief Executive Officer | 0 companies |
| Niels Ingvardt Johansen | Founder | 0 companies |
| Mogens Christian Hald | Audit | 0 companies |
| Søren Juul Johansen | Management | 0 companies |
| Karina Wåhlstrand Johansen | Board of Directors | 0 companies |
| Hanne Juul Johansen | Board of Directors | 0 companies |
| Michael Robert Wissing | Board of Directors | 0 companies |
| Jan Nansen Scherfig | Chairman | 0 companies |
| Hanne Bonde Nielsen | Board of Directors | 0 companies |