| Revenue | DKK 2,6M | -21% |
| EBITDA | DKK 100K | -68% |
| Net profit | DKK 87K | -59% |
| Total assets | DKK 2,5M | +5% |
| Equity | DKK 573K | -16% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.802 | 2.865 | 3.327 | 3.324 | 2.637 |
| Staff expenses | -2.343 | -2.550 | -2.793 | -3.017 | -2.537 |
| EBITDA | 459 | 315 | 535 | 308 | 100 |
| Depreciation & amort. | -87 | -60 | -53 | -36 | -30 |
| EBIT | 372 | 255 | 482 | 272 | 70 |
| Net financials | -1 | -10 | -4 | 1 | -3 |
| Profit before tax | 371 | 245 | 478 | 272 | 67 |
| Tax | 88 | 59 | 105 | 61 | -20 |
| Net profit | 282 | 186 | 373 | 211 | 87 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.408 | 2.926 | 2.563 | 2.394 | 2.510 |
| Equity | 816 | 702 | 875 | 686 | 573 |
| Long-term debt | 246 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.303 | 2.189 | 1.651 | 1.671 | 1.935 |
| Total debt | 1.549 | 2.189 | 1.651 | 1.671 | 1.935 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FF Management | Management | 2004 |
| Former (3) | ||
| Audit | 2001 – 2008 | |
JA Management | Management | 2001 – 2003 |
KK Management | Management | 2001 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2001 – 2008 | |
| Board of Directors | 2001 – 2011 | |
| Chairman | 2003 – 2008 | |
| Board of Directors | 2001 – 2004 | |
| Board of Directors | 2001 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2008 | |
| Individual | 20–24.99% | 20–24.99% | 2024 | |
| Individual | 20–24.99% | 20–24.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Fevre Jensen | Management | 0 companies |
| Jørgen Frode Zinck Østergaard | Audit | 0 companies |
| Jens Aarøe | Management | 0 companies |
| Knud Klit Jensen | Management | 0 companies |
| Helge Jørgensen | Board of Directors | 0 companies |
| Michael Strøm Olsen | Board of Directors | 0 companies |
| Sonja Fevre Jensen | Chairman | 0 companies |
| Tonni Edelved | Board of Directors | 0 companies |
| Klaus Baadsgaard Koch | Board of Directors | 0 companies |