| Revenue | DKK 10M | +9% |
| EBITDA | DKK 1,4M | +19% |
| Net profit | DKK 64K | -45% |
| Total assets | DKK 12,1M | -6% |
| Equity | DKK 305K | +26% |
| Employees | 16 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 13.899 | 9.446 | 7.996 | 9.129 | 9.976 |
| Staff expenses | -8.915 | -7.067 | -6.468 | -7.944 | -8.570 |
| EBITDA | 4.985 | 2.379 | 1.528 | 1.185 | 1.405 |
| Depreciation & amort. | -1.481 | -1.011 | -1.040 | -886 | -922 |
| EBIT | 3.504 | 1.368 | 488 | 299 | 484 |
| Net financials | -33 | -52 | -83 | -211 | -319 |
| Profit before tax | 3.471 | 1.317 | 405 | 88 | 165 |
| Tax | 704 | 356 | 226 | -29 | 101 |
| Net profit | 2.768 | 961 | 179 | 116 | 64 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 15.671 | 11.143 | 10.410 | 12.881 | 12.122 |
| Equity | 7.010 | 5.221 | 4.451 | 241 | 305 |
| Long-term debt | 1.978 | 973 | 546 | 1.181 | 854 |
| Short-term debt | 6.454 | 4.610 | 5.157 | 11.225 | 10.615 |
| Total debt | 8.431 | 5.583 | 5.703 | 12.406 | 11.468 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FA Management | Management | 2003 |
| Former (1) | ||
KM Chief Executive Officer | Chief Executive Officer | 2003 – 2003 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Frank August Hansen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |