| Revenue | DKK 3,6M | +8% |
| EBITDA | DKK 1,1M | -23% |
| Net profit | DKK 857K | -24% |
| Total assets | DKK 2M | -19% |
| Equity | DKK 1M | -25% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.210 | 3.572 | 3.327 | 3.287 | 3.560 |
| Staff expenses | -2.020 | -1.623 | -1.677 | -1.873 | -2.471 |
| EBITDA | 2.189 | 1.949 | 1.650 | 1.414 | 1.089 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.189 | 1.949 | 1.650 | 1.414 | 1.089 |
| Net financials | -14 | -18 | 2 | 29 | 12 |
| Profit before tax | 2.176 | 1.931 | 1.652 | 1.443 | 1.101 |
| Tax | 478 | 429 | 366 | 319 | 243 |
| Net profit | 1.698 | 1.502 | 1.286 | 1.124 | 857 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.148 | 2.838 | 2.559 | 2.417 | 1.964 |
| Equity | 1.849 | 1.701 | 1.487 | 1.361 | 1.018 |
| Long-term debt | 0 | 0 | 154 | 159 | 165 |
| Short-term debt | 1.299 | 1.136 | 917 | 897 | 781 |
| Total debt | 1.299 | 1.136 | 1.071 | 1.056 | 946 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FS Management | Management | 2006 |
| Former (2) | ||
| Audit | 2003 – 2009 | |
JE Management | Management | 2003 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2010 | |
| Former (2) | ||
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2010 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2013 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2013 | |
| Company | 25–33.32% | 25–33.32% | 2021 | |
| Company | 15–19.99% | 15–19.99% | 2013 | |
| Company | 25–33.32% | 25–33.32% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Stokholm Rasmussen | Management | 0 companies |
| Assens Revisions Kontor Per Johansen | Audit | 0 companies |
| Jørn Evan Jensen | Management | 0 companies |
| Benjamin Østergaard Raun | Board of Directors | 0 companies |
| Katja Dahl Damsted | Board of Directors | 0 companies |
| Kåre Nyegaard | Chairman | 0 companies |
| Ronni Lund | Board of Directors | 0 companies |