| Revenue | DKK 1,1M | +13% |
| EBITDA | DKK 2,8M | +202% |
| Net profit | DKK 1,8M | +2571% |
| Total assets | DKK 26,2M | +38% |
| Equity | DKK 12M | +251% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 719 | 595 | 213 | -161 | -25 | 736 | 851 | 801 | 1.022 | 981 | 869 | 932 | 1.053 |
| Staff expenses | -0 | -0 | -39 | -33 | -33 | -104 | -80 | -104 | -104 | -104 | -104 | -1 | -0 |
| EBITDA | 719 | 595 | 158 | 612 | 471 | 632 | 1.038 | 697 | 918 | 877 | 766 | 931 | 2.807 |
| Depreciation & amort. | -0 | -0 | -0 | -21 | -24 | -24 | -24 | -7 | -3 | -0 | -0 | -0 | -0 |
| EBIT | 719 | 595 | 158 | 591 | 447 | 608 | 1.014 | 689 | 915 | 877 | 766 | 931 | 2.807 |
| Net financials | -787 | -6 | -1.135 | -244 | -698 | -252 | -436 | -520 | -291 | -190 | -100 | -842 | 808 |
| Profit before tax | -68 | 589 | -977 | 347 | -251 | 356 | 578 | 169 | 623 | 687 | 665 | 89 | 1.861 |
| Tax | -15 | 71 | -215 | 71 | -55 | 78 | 480 | 37 | 137 | 152 | 227 | 20 | 24 |
| Net profit | -53 | 518 | -762 | 276 | -196 | 278 | 98 | 132 | 486 | 535 | 438 | 69 | 1.837 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.790 | 15.943 | 16.870 | 18.301 | 18.686 | 18.714 | 18.985 | 19.036 | 19.279 | 19.452 | 18.940 | 19.019 | 26.205 |
| Equity | — | 2.073 | 1.311 | 1.587 | 1.391 | 1.668 | 1.767 | 1.899 | 2.385 | 2.920 | 3.359 | 3.428 | 12.029 |
| Long-term debt | 22.538 | 22.483 | 24.307 | 25.793 | 27.471 | 26.899 | 26.550 | 26.160 | 25.392 | 13.336 | 11.149 | 11.570 | 11.856 |
| Short-term debt | 218 | 713 | 1.386 | 1.180 | 1.766 | 1.826 | 1.740 | 1.816 | 1.922 | 1.964 | 3.049 | 2.633 | 2.320 |
| Total debt | 22.757 | 23.196 | 15.559 | 16.714 | 29.237 | 28.725 | 28.289 | 27.976 | 27.313 | 15.300 | 14.199 | 14.203 | 14.176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
EN Founder | Founder | 1999 | — | — |
OB Founder | Founder | 1999 | — | — |
TI Founder | Founder | 1999 | — | — |
BS | Audit | 1999 | — | — |
SP Founder | Founder | 1999 | — | — |
HO Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FD-Invest Holding ApS | Company | 100.0% | 100.0% | 2023 |
OBH-46 HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
SPP-55 HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Michael Daugaard Eriksen | Chief Executive Officer | 0 companies |
| Ebbe Nielsen | Founder | 0 companies |
| Ole Bent Petersen | Founder | 0 companies |
| Torben Ib Nielsen | Founder | 0 companies |
| Brian Søholt Petersen | Audit | 0 companies |
| Søren Peter Petersen | Founder | 0 companies |
| Henrik Oluf Nielsen | Founder | 0 companies |
| Mikael Helmer Vester | Board of Directors | 0 companies |
| Inge Sofie Nielsen | Board of Directors | 0 companies |