| Revenue | DKK 39,3M | +0% |
| EBITDA | DKK -2,4M | -6% |
| Net profit | DKK -6,8M | -3% |
| Total assets | DKK 90,3M | -32% |
| Equity | DKK 23,9M | -22% |
| Employees | 101 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 199.883 | 211.259 | 234.468 | 28.745 | 33.213 | 34.002 | 33.960 | 33.955 | 32.805 | 35.351 | 40.665 | 39.307 | 39.268 |
| Staff expenses | -17.979 | -18.135 | -19.822 | -21.065 | -23.039 | -25.453 | -27.672 | -28.128 | -25.782 | -27.339 | -31.442 | -41.587 | -41.677 |
| EBITDA | 3.517 | 3.926 | 5.261 | 7.680 | 10.174 | 8.549 | 6.287 | 5.828 | 7.022 | 8.012 | 9.223 | -2.280 | -2.410 |
| Depreciation & amort. | -1.507 | -1.226 | -1.147 | -760 | -457 | -422 | -406 | -2.447 | -2.312 | -2.625 | -2.687 | -3.196 | -3.243 |
| EBIT | 2.010 | 2.700 | 4.115 | 6.919 | 9.717 | 8.126 | 5.881 | 3.381 | 4.710 | 5.386 | 6.537 | -5.476 | -5.653 |
| Net financials | -952 | -785 | -765 | -929 | -1.098 | -1.051 | -1.357 | -1.846 | -1.739 | -1.001 | -840 | -2.995 | -3.083 |
| Profit before tax | 1.058 | 1.915 | 3.350 | 5.991 | 8.619 | 7.075 | 4.523 | 1.535 | 2.972 | 4.385 | 5.697 | -8.471 | -8.736 |
| Tax | 257 | 468 | 829 | 1.415 | 1.903 | 1.578 | 981 | 357 | 672 | 980 | 1.287 | -1.825 | -1.892 |
| Net profit | 801 | 1.447 | 2.520 | 4.576 | 6.716 | 5.497 | 3.542 | 1.178 | 2.299 | 3.405 | 4.410 | -6.646 | -6.844 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.130 | 28.603 | 37.393 | 41.912 | 52.296 | 62.841 | 72.606 | 80.630 | 86.906 | 86.793 | 106.631 | 133.311 | 90.340 |
| Equity | 7.295 | 8.742 | 11.262 | 15.338 | 21.053 | 25.550 | 29.093 | 30.271 | 32.570 | 35.975 | 40.385 | 30.738 | 23.894 |
| Long-term debt | 5.800 | 4.000 | 4.000 | 4.000 | 4.000 | 4.000 | 4.000 | 11.500 | 11.390 | 10.434 | 8.080 | 7.293 | 6.425 |
| Short-term debt | 14.035 | 15.861 | 22.132 | 22.572 | 27.112 | 33.065 | 39.221 | 38.593 | 42.754 | 40.097 | 57.888 | 95.279 | 60.021 |
| Total debt | 19.835 | 19.861 | 26.132 | 26.572 | 31.112 | 37.065 | 43.221 | 50.093 | 54.144 | 50.530 | 65.968 | 102.573 | 66.445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Management | Management | 2025 | — | — |
ST Management | Management | 2003 | — | — |
SC Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FH af 1/11-17 ApS | Company | 100.0% | 100.0% | 2017 |
FK MANAGEMENT ApS | Company | 25.0% | 25.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Lindskov Jensen | Management | 0 companies |
| Svante Tor Kragh Jensen | Management | 0 companies |
| Steffen Christensen | Management | 0 companies |
| Tomas Støvring | Board of Directors | 0 companies |
| Finn Kjærgaard | Board of Directors | 0 companies |
| Elisabeth Rasmussen Kjærgaard | Board of Directors | 0 companies |
| Niels Egon Stilling | Chairman | 0 companies |
| Knud Majgaard Jensen | Chairman | 0 companies |
| Johan Simonsen | Board of Directors | 0 companies |
| Michael Mortensen | Board of Directors | 0 companies |
| Palle Majgaard Lindskov Jensen | Board of Directors | 0 companies |
| Peter Bager | Chairman | 0 companies |