| Revenue | DKK 2,8M | +7% |
| EBITDA | DKK 160K | -78% |
| Net profit | DKK 14K | -95% |
| Total assets | DKK 6,3M | +6% |
| Equity | DKK -2,7M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 725 | 1.771 | 2.165 | 2.205 | 2.365 | 3.337 | 3.349 | 3.839 | 3.500 | 5.096 | 1.116 | 2.599 | 2.776 |
| Staff expenses | -1.035 | -1.092 | -1.220 | -1.352 | -1.401 | -2.196 | -3.871 | -3.630 | -3.307 | -7.269 | -2.427 | -1.866 | -2.616 |
| EBITDA | -309 | 679 | 945 | 853 | 964 | 1.141 | -522 | 210 | 193 | -2.172 | -1.387 | 727 | 160 |
| Depreciation & amort. | 8 | 8 | 0 | -0 | -0 | -6 | -67 | -61 | -42 | -400 | -400 | -400 | -120 |
| EBIT | -318 | 671 | 945 | 853 | 964 | 1.135 | -589 | 148 | 151 | -2.572 | -1.787 | 327 | 40 |
| Net financials | -470 | -346 | -435 | -344 | -140 | -193 | -213 | -24 | -276 | -320 | 385 | 40 | -16 |
| Profit before tax | -788 | 324 | 510 | 509 | 824 | 942 | -802 | 125 | -125 | -2.892 | -1.402 | 367 | 24 |
| Tax | -197 | 101 | 125 | 153 | 209 | 239 | -141 | 48 | -9 | -634 | -308 | 84 | 10 |
| Net profit | -591 | 223 | 384 | 356 | 614 | 703 | -661 | 77 | -116 | -2.258 | -1.093 | 283 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.181 | 6.492 | 7.337 | 8.112 | 4.619 | 5.311 | 4.459 | 4.068 | 7.161 | 6.874 | 4.680 | 5.898 | 6.251 |
| Equity | -286 | 187 | 572 | 927 | 1.344 | 1.432 | 64 | 141 | 325 | -1.881 | -2.975 | -2.692 | -2.678 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39 | 39 | 39 | 42 | 15 |
| Short-term debt | 6.660 | 6.305 | 6.766 | 7.185 | 3.275 | 3.879 | 4.394 | 3.927 | 6.797 | 8.716 | 7.616 | 8.548 | 8.915 |
| Total debt | 6.660 | 6.305 | 6.766 | 7.185 | 3.275 | 3.879 | 4.394 | 3.927 | 6.836 | 8.755 | 7.655 | 8.589 | 8.929 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NP Management | Management | 2006 | — | — |
SM Management | Management | 2010 | — | — |
OP Founder | Founder | 1999 | — | — |
OM Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FB7 HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Pagh Andreasen | Management | 0 companies |
| Søren Møller | Management | 0 companies |
| Ole Pagh Andreasen | Founder | 0 companies |
| Orla Møller | Management | 0 companies |