| Revenue | DKK 2,3M | -9% |
| EBITDA | DKK 673K | +11% |
| Net profit | DKK 440K | +11% |
| Total assets | DKK 2,1M | -12% |
| Equity | DKK 1,4M | +20% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.559 | 1.631 | 1.859 | 1.665 | 1.447 | 1.284 | 1.335 | 1.183 | 1.347 | 1.054 | 1.381 | 1.337 | 2.501 | 2.281 |
| Staff expenses | -1.206 | -1.285 | -1.212 | -1.175 | -1.162 | -908 | -973 | -1.072 | -1.029 | -772 | -1.105 | -1.138 | -1.892 | -1.582 |
| EBITDA | 353 | 347 | 646 | 489 | 285 | 376 | 362 | 111 | 319 | 280 | 242 | 199 | 609 | 673 |
| Depreciation & amort. | -109 | -81 | -43 | -54 | -67 | -104 | -132 | -126 | -155 | -130 | -153 | -86 | -93 | -97 |
| EBIT | 244 | 265 | 604 | 435 | 218 | 272 | 230 | -15 | 164 | 150 | 89 | 112 | 515 | 576 |
| Net financials | -4 | -4 | 0 | 2 | -17 | -43 | -24 | -25 | -19 | -11 | -32 | -17 | -14 | -9 |
| Profit before tax | 240 | 261 | 604 | 437 | 200 | 229 | 206 | -40 | 145 | 139 | 57 | 96 | 501 | 567 |
| Tax | 61 | 68 | 149 | 103 | 44 | 54 | 45 | -6 | 33 | 31 | 19 | 31 | 105 | 126 |
| Net profit | 179 | 194 | 455 | 334 | 156 | 175 | 160 | -34 | 112 | 108 | 38 | 64 | 397 | 440 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.854 | 1.823 | 2.746 | 2.042 | 1.968 | 2.417 | 1.953 | 1.806 | 2.051 | 2.672 | 1.734 | 1.511 | 2.381 | 2.093 |
| Equity | 1.068 | 1.161 | 1.516 | 1.149 | 1.055 | 1.080 | 1.066 | 882 | 794 | 702 | 741 | 805 | 1.202 | 1.442 |
| Long-term debt | 188 | 122 | 61 | 0 | 0 | 292 | 178 | 71 | 42 | 42 | 43 | 45 | 46 | 48 |
| Short-term debt | 599 | 540 | 1.169 | 893 | 913 | 1.023 | 676 | 827 | 1.182 | 1.900 | 943 | 657 | 1.132 | 603 |
| Total debt | 787 | 662 | 1.231 | 893 | 913 | 1.315 | 855 | 898 | 1.224 | 1.942 | 987 | 702 | 1.179 | 651 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Founder | Founder | 2004 | — | — |
JB Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Laugesen Holding 2015 ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Smith | Founder | 0 companies |
| Jens Buphadee-Laugesen | Management | 0 companies |