| Revenue | DKK 1,9M | +23% |
| EBITDA | DKK 747K | +57% |
| Net profit | DKK 1,1M | +128% |
| Total assets | DKK 7,9M | +11% |
| Equity | DKK 7,3M | +9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 552 | 617 | 754 | 1.031 | 1.311 | 930 | 1.275 | 883 | 1.150 | 1.518 | 1.841 | 1.654 | 1.510 | 1.853 |
| Staff expenses | -160 | -434 | -717 | -666 | -821 | -759 | -850 | -765 | -864 | -948 | -997 | -991 | -1.033 | -1.086 |
| EBITDA | 392 | 183 | 38 | 365 | 490 | 171 | 424 | 118 | 286 | 569 | 844 | 663 | 477 | 747 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 392 | 183 | 38 | 365 | 490 | 171 | 424 | 118 | 286 | 569 | 844 | 663 | 477 | 747 |
| Net financials | -162 | 349 | 150 | 305 | 110 | 514 | -375 | 358 | 846 | 672 | 77 | 900 | 142 | 646 |
| Profit before tax | 231 | 532 | 188 | 670 | 600 | 685 | 49 | 476 | 1.132 | 1.241 | 921 | 1.563 | 619 | 1.393 |
| Tax | 122 | 114 | 51 | 168 | 124 | 109 | 22 | 128 | 260 | 290 | 194 | 332 | 137 | 293 |
| Net profit | 109 | 418 | 137 | 502 | 476 | 576 | 28 | 348 | 872 | 951 | 727 | 1.231 | 481 | 1.100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.378 | 2.855 | 3.014 | 3.491 | 4.049 | 4.530 | 4.483 | 4.559 | 5.267 | 6.003 | 6.690 | 7.428 | 7.131 | 7.923 |
| Equity | 2.244 | 2.662 | 2.701 | 3.203 | 3.679 | 4.185 | 4.013 | 4.210 | 4.782 | 5.533 | 6.060 | 6.791 | 6.673 | 7.273 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 134 | 193 | 313 | 288 | 370 | 344 | 470 | 349 | 485 | 469 | 629 | 637 | 458 | 650 |
| Total debt | 134 | 193 | 313 | 288 | 370 | 344 | 470 | 349 | 485 | 469 | 629 | 637 | 458 | 650 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Aarhus Pedersen | Founder | 0 companies |
| Carsten Thygesen | Board of Directors | 0 companies |