| Revenue | DKK 1,6M | -59% |
| EBITDA | DKK 1,6M | -59% |
| Net profit | DKK 1M | -77% |
| Total assets | DKK 62,8M | +0% |
| Equity | DKK 46M | +2% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 90 | 36 | 65 | 194 | 259 | 269 | -441 | 1.907 | 1.794 | 3.833 | 1.570 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 90 | 36 | 65 | 194 | 259 | 269 | -441 | 1.907 | 1.794 | 3.833 | 1.570 |
| Depreciation & amort. | -0 | -0 | -0 | -112 | -163 | -184 | -415 | -371 | -654 | -840 | -846 |
| EBIT | 90 | 36 | 65 | 82 | 96 | 85 | -856 | 1.536 | 1.140 | 2.993 | 724 |
| Net financials | 507 | 1.469 | 1.495 | 1.179 | 1.572 | 1.767 | 6.313 | -50 | 2.792 | 2.151 | 400 |
| Profit before tax | 596 | 1.504 | 1.560 | 1.261 | 1.668 | 1.852 | 5.457 | 1.486 | 3.932 | 5.144 | 1.124 |
| Tax | 21 | -0 | -21 | -0 | -0 | 29 | 72 | -81 | -52 | 528 | 76 |
| Net profit | 575 | 1.504 | 1.581 | 1.261 | 1.668 | 1.823 | 5.384 | 1.567 | 3.984 | 4.616 | 1.048 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.661 | 26.104 | 25.142 | 29.509 | 27.018 | 47.991 | 55.213 | 45.119 | 64.606 | 62.886 | 62.806 |
| Equity | 20.653 | 22.158 | 23.742 | 25.105 | 26.866 | 28.611 | 34.121 | 36.349 | 40.333 | 44.949 | 45.997 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 8.585 | 8.077 | 17.578 | 15.866 | 15.003 |
| Short-term debt | 8 | 3.946 | 1.400 | 4.404 | 153 | 19.380 | 12.448 | 645 | 6.548 | 1.756 | 1.425 |
| Total debt | 8 | 3.946 | 1.400 | 4.404 | 153 | 19.380 | 21.033 | 8.722 | 24.126 | 17.622 | 16.428 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2002 | — | — |
FO Founder | Founder | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Bjørn | Management | 0 companies |
| Finn Overgaard | Founder | 0 companies |
| Shlomo Shaked | Board of Directors | 0 companies |
| Tonny Vinding Møller | Chairman | 0 companies |
| Reuven Alon | Board of Directors | 0 companies |
| Ilanit Ravivo (Hingali) | Board of Directors | 0 companies |
| Moshe Dayan | Board of Directors | 0 companies |
| Hans-Henrik Krog | Board of Directors | 0 companies |