| Revenue | DKK 3,2M | +48% |
| EBITDA | DKK 717K | +86% |
| Net profit | DKK 362K | +22% |
| Total assets | DKK 5,2M | -23% |
| Equity | DKK 3,9M | +0% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.707 | 1.819 | 1.657 | 2.035 | 2.190 | 2.648 | 1.569 | 1.390 | 2.298 | 1.481 | 2.076 | 2.289 | 2.160 | 3.193 |
| Staff expenses | -929 | -858 | -883 | -939 | -1.006 | -1.041 | -1.079 | -1.168 | -1.403 | -1.131 | -1.736 | -1.666 | -1.774 | -2.475 |
| EBITDA | 778 | 950 | 774 | 1.096 | 1.184 | 1.608 | 490 | 222 | 895 | 350 | 339 | 623 | 386 | 717 |
| Depreciation & amort. | -18 | -24 | -22 | -18 | -14 | -5 | -9 | -11 | -11 | -2 | -0 | -0 | -6 | -11 |
| EBIT | 760 | 927 | 753 | 1.078 | 1.170 | 1.603 | 480 | 211 | 884 | 348 | 339 | 623 | 380 | 706 |
| Net financials | -115 | -43 | -31 | -1 | -91 | -33 | -25 | -25 | -15 | 4 | -51 | -60 | -4 | -341 |
| Profit before tax | 645 | 884 | 721 | 1.077 | 1.079 | 1.570 | 455 | 186 | 869 | 352 | 289 | 562 | 388 | 365 |
| Tax | 163 | 228 | 190 | 265 | 243 | 356 | 91 | 43 | 191 | 82 | 66 | 150 | 92 | 3 |
| Net profit | 482 | 656 | 531 | 812 | 836 | 1.214 | 364 | 144 | 678 | 270 | 223 | 412 | 296 | 362 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.191 | 5.625 | 5.828 | 6.965 | 6.622 | 6.810 | 4.993 | 5.660 | 7.742 | 7.872 | 5.740 | 5.458 | 6.782 | 5.236 |
| Equity | 2.286 | 2.532 | 3.203 | 3.412 | 3.648 | 3.653 | 2.985 | 2.668 | 3.140 | 2.961 | 2.977 | 3.284 | 3.903 | 3.917 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.906 | 3.093 | 2.625 | 3.553 | 2.975 | 3.157 | 2.009 | 2.970 | 4.602 | 4.912 | 2.763 | 2.174 | 2.879 | 1.319 |
| Total debt | 2.906 | 3.093 | 2.625 | 3.553 | 2.975 | 3.157 | 2.009 | 2.992 | 4.602 | 4.912 | 2.763 | 2.174 | 2.879 | 1.319 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FP Founder | Founder | 2000 | — | — |
RT Unofficial title | Unofficial title | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Presmann | Founder | 0 companies |
| Rune Tarnø | Unofficial title | 0 companies |