| Revenue | DKK 2,4M | +14% |
| EBITDA | DKK 140K | +134% |
| Net profit | DKK 20K | +104% |
| Total assets | DKK 4M | +11% |
| Equity | DKK 1,6M | +1% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.922 | 1.968 | 1.970 | 1.899 | 2.102 | 2.413 | 2.440 | 2.681 | 3.444 | 3.735 | 2.644 | 2.079 | 2.368 |
| Staff expenses | -1.558 | -1.695 | -1.643 | -2.019 | -1.855 | -2.060 | -2.153 | -2.168 | -2.198 | -2.943 | -2.770 | -2.489 | -2.228 |
| EBITDA | 36 | 272 | 327 | -121 | 247 | 352 | 287 | 512 | 1.247 | 792 | -125 | -409 | 140 |
| Depreciation & amort. | -200 | -155 | -257 | -175 | -188 | -187 | -167 | -128 | -111 | -112 | -112 | -90 | -32 |
| EBIT | -164 | 118 | 71 | -296 | 59 | 166 | 120 | 384 | 1.135 | 680 | -237 | -499 | 108 |
| Net financials | -11 | 8 | -6 | -58 | -99 | -77 | -71 | -65 | -5 | -31 | -20 | -75 | -82 |
| Profit before tax | -176 | 126 | 65 | -199 | -16 | 89 | 49 | 319 | 1.131 | 649 | -257 | -574 | 26 |
| Tax | 29 | 1 | 4 | 78 | 12 | 19 | 12 | 70 | 249 | 152 | -57 | -126 | 6 |
| Net profit | -209 | 125 | 61 | -276 | -28 | 69 | 38 | 249 | 882 | 498 | -201 | -448 | 20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.724 | 4.095 | 4.599 | 3.830 | 3.810 | 4.481 | 3.800 | 3.515 | 5.619 | 4.562 | 3.726 | 3.634 | 4.018 |
| Equity | 2.677 | 2.802 | 2.863 | 226 | 698 | 768 | 805 | 1.054 | 1.936 | 1.994 | 1.543 | 1.545 | 1.565 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -943 | 1.187 | 1.633 | 3.578 | 3.049 | 3.629 | 2.928 | 2.410 | 3.644 | 2.546 | 2.178 | 2.089 | 2.453 |
| Total debt | -943 | 1.187 | 1.633 | 3.578 | 3.049 | 3.629 | 2.928 | 2.410 | 3.644 | 2.546 | 2.178 | 2.089 | 2.453 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Weibel Holding ApS | Company | 100.0% | 100.0% | 2018 |
ESW 2018 Holding ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Frants Bech Weibel | Management | 0 companies |
| Bernt Weibel | Board of Directors | 0 companies |
| Svenn Weibel | Board of Directors | 0 companies |
| Else Weibel | Chairman | 0 companies |