| Revenue | DKK 2,9M | +14% |
| EBITDA | DKK 762K | +6% |
| Net profit | DKK 464K | -7% |
| Total assets | DKK 1,9M | +17% |
| Equity | DKK 723K | -4% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.389 | 1.199 | 1.474 | 2.525 | 2.891 |
| Staff expenses | -800 | -980 | -1.297 | -1.808 | -2.129 |
| EBITDA | 588 | 218 | 177 | 717 | 762 |
| Depreciation & amort. | -0 | -0 | -9 | -57 | -142 |
| EBIT | 588 | 218 | 168 | 661 | 620 |
| Net financials | 17 | 15 | 5 | -1 | -12 |
| Profit before tax | 605 | 233 | 173 | 660 | 609 |
| Tax | 124 | 56 | 32 | 164 | 145 |
| Net profit | 481 | 177 | 141 | 496 | 464 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.098 | 1.021 | 856 | 1.626 | 1.906 |
| Equity | 740 | 437 | 403 | 749 | 723 |
| Long-term debt | 114 | 56 | 32 | 135 | 148 |
| Short-term debt | 244 | 528 | 421 | 713 | 1.010 |
| Total debt | 358 | 584 | 453 | 848 | 1.158 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FS Management | Management | 2013 |
| Former (3) | ||
PA Management | Management | 2000 – 2000 |
KL Management | Management | 2000 – 2013 |
| Audit | 2000 – 2011 | |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Kim Laursen | Management | 0 companies |
| Flemming Skals Balser | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |