| Revenue | DKK 3,9M | -18% |
| EBITDA | DKK 568K | +210% |
| Net profit | DKK 299K | +153% |
| Total assets | DKK 4,4M | +19% |
| Equity | DKK 1,3M | +29% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.782 | 8.138 | 8.722 | 9.582 | 7.490 | 5.462 | 6.997 | 5.702 | 5.946 | 7.066 | 6.197 | 4.757 | 3.916 |
| Staff expenses | -5.520 | -6.755 | -6.954 | -8.454 | -6.218 | -5.976 | -7.149 | -5.399 | -5.310 | -5.846 | -5.858 | -5.273 | -3.332 |
| EBITDA | 1.263 | 1.382 | 1.768 | 1.128 | 1.272 | -537 | -152 | 303 | 636 | 1.220 | 339 | -516 | 568 |
| Depreciation & amort. | -500 | -554 | -602 | -500 | -521 | -419 | -358 | -209 | -141 | -151 | -107 | -114 | -96 |
| EBIT | 762 | 828 | 1.166 | 629 | 751 | -956 | -510 | 94 | 495 | 1.069 | 232 | -630 | 472 |
| Net financials | -63 | -54 | -74 | 1 | -35 | -18 | -108 | 16 | -152 | -29 | -83 | -70 | -82 |
| Profit before tax | 699 | 774 | 1.092 | 629 | 717 | -975 | -618 | 122 | 343 | 1.041 | 149 | -700 | 390 |
| Tax | 178 | 187 | 256 | 140 | 133 | -188 | -147 | 28 | 90 | 233 | 41 | -140 | 92 |
| Net profit | 521 | 588 | 836 | 489 | 583 | -786 | -471 | 94 | 253 | 808 | 108 | -560 | 299 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.188 | 6.681 | 7.414 | 8.048 | 7.035 | 6.688 | 6.853 | 4.171 | 5.430 | 7.736 | 6.415 | 3.700 | 4.393 |
| Equity | 1.644 | 2.231 | 2.918 | 2.407 | 2.490 | 1.204 | 732 | 826 | 1.079 | 1.887 | 1.596 | 1.036 | 1.334 |
| Long-term debt | 219 | 172 | 269 | 522 | 337 | 212 | 257 | 256 | 592 | 513 | 682 | 607 | 537 |
| Short-term debt | 2.826 | 4.000 | 3.778 | 4.529 | 3.665 | 4.919 | 5.655 | 2.903 | 3.433 | 4.776 | 3.252 | 1.791 | 2.222 |
| Total debt | 3.045 | 4.171 | 4.046 | 5.051 | 4.002 | 5.130 | 5.913 | 3.159 | 4.025 | 5.289 | 3.934 | 2.398 | 2.759 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FF Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F.F. HOLDING, STØVRING ApS | Company | 50.0% | 50.0% | 2022 |
Carsten Bengtson Holding ApS | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Fruensgaard | Management | 0 companies |
| Kim Kindberg Buus | Board of Directors | 0 companies |
| Carsten Bengtson | Board of Directors | 0 companies |
| Finn Ove Fruensgaard | Board of Directors | 0 companies |
| Claus Øvad Vinther | Board of Directors | 0 companies |
| Karen Eriksen | Board of Directors | 0 companies |