| Revenue | DKK 3,2M | +9% |
| EBITDA | DKK 802K | +53% |
| Net profit | DKK 504K | +78% |
| Total assets | DKK 9M | -27% |
| Equity | DKK 2,8M | +22% |
| Employees | 6 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.347 | 2.705 | 3.090 | 2.310 | 2.117 | 2.214 | 2.918 | 3.092 | 2.751 | 3.751 | 2.965 | 3.245 |
| Staff expenses | -1.811 | -1.935 | -2.263 | -2.096 | -1.771 | -1.839 | -1.883 | -2.097 | -2.239 | -2.736 | -2.442 | -2.442 |
| EBITDA | 536 | 770 | 828 | 215 | 346 | 375 | 1.035 | 960 | 512 | 1.015 | 523 | 802 |
| Depreciation & amort. | 63 | 109 | 68 | -58 | -71 | -57 | -56 | -120 | -25 | -36 | -34 | -33 |
| EBIT | 473 | 661 | 760 | 157 | 276 | 318 | 979 | 840 | 487 | 979 | 489 | 770 |
| Net financials | -244 | -255 | -105 | -76 | -63 | -79 | -70 | 29 | 22 | -189 | -122 | -119 |
| Profit before tax | 229 | 406 | 655 | 81 | 213 | 239 | 909 | 869 | 509 | 790 | 367 | 651 |
| Tax | 58 | 96 | 146 | 21 | 50 | 57 | 204 | 195 | 114 | 175 | 83 | 146 |
| Net profit | 171 | 310 | 509 | 61 | 163 | 182 | 706 | 674 | 395 | 615 | 284 | 504 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.832 | 4.564 | 4.247 | 3.775 | 4.258 | 4.471 | 5.897 | 7.742 | 5.227 | 6.226 | 12.230 | 8.979 |
| Equity | 251 | 561 | 1.069 | 430 | 593 | 775 | 1.481 | 2.155 | 2.050 | 2.415 | 2.299 | 2.803 |
| Long-term debt | 367 | 292 | 227 | 151 | 76 | 35 | 108 | 68 | 68 | 71 | 73 | 76 |
| Short-term debt | 3.212 | 3.711 | 2.951 | 3.194 | 3.589 | 3.661 | 4.308 | 5.519 | 3.109 | 3.740 | 9.858 | 6.100 |
| Total debt | 3.579 | 4.003 | 3.177 | 3.345 | 3.665 | 3.696 | 4.416 | 5.587 | 3.177 | 3.811 | 9.931 | 6.175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FU Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UP HOLDING FREDERICIA ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Uffe Bak Pedersen | Management | 0 companies |