| Revenue | DKK 7,7M | +6% |
| EBITDA | DKK 1,7M | +30% |
| Net profit | DKK 1,3M | +46% |
| Total assets | DKK 5,3M | +26% |
| Equity | DKK 2,6M | +37% |
| Employees | 17 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.898 | 5.652 | 7.301 | 7.255 | 7.663 |
| Staff expenses | -4.297 | -5.613 | -6.061 | -5.961 | -6.002 |
| EBITDA | 580 | 39 | 1.239 | 1.274 | 1.662 |
| Depreciation & amort. | -214 | -156 | -126 | -188 | -104 |
| EBIT | 366 | -116 | 1.113 | 1.086 | 1.558 |
| Net financials | 31 | 48 | 102 | 70 | 90 |
| Profit before tax | 397 | -68 | 1.215 | 1.156 | 1.648 |
| Tax | 88 | -15 | 268 | 275 | 366 |
| Net profit | 310 | -53 | 947 | 881 | 1.283 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.412 | 3.973 | 4.449 | 4.210 | 5.308 |
| Equity | 1.395 | 1.142 | 2.089 | 1.870 | 2.552 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.900 | 2.717 | 2.262 | 2.251 | 2.663 |
| Total debt | 1.900 | 2.717 | 2.262 | 2.251 | 2.663 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
ID Founder | Founder | 2002 |
FV Management | Management | 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2014 | |
| Board of Directors | 2018 | |
| Former (3) | ||
| Board of Directors | 2002 – 2014 | |
| Board of Directors | 2014 – 2018 | |
| Chairman | 2002 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Dalsgaard | Founder | 0 companies |
| Flemming Vagner Nedergaard | Management | 0 companies |
| Eva Nedergaard | Board of Directors | 0 companies |
| Steffen Skov Nedergaard | Board of Directors | 0 companies |
| Ib Bjerregaard | Board of Directors | 0 companies |
| Jane Lauritsen Skov | Board of Directors | 0 companies |
| Karin Dalsgaard | Chairman | 0 companies |