| Revenue | DKK 991K | -19% |
| EBITDA | DKK 300K | -32% |
| Net profit | DKK 199K | -35% |
| Total assets | DKK 2M | +9% |
| Equity | DKK 1,1M | -8% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.201 | 1.086 | 1.091 | 1.231 | 991 |
| Staff expenses | -654 | -853 | -876 | -791 | -691 |
| EBITDA | 524 | 234 | 208 | 440 | 300 |
| Depreciation & amort. | -39 | -38 | -36 | -41 | -44 |
| EBIT | 485 | 195 | 173 | 398 | 256 |
| Net financials | -17 | 1 | -3 | -6 | -1 |
| Profit before tax | 468 | 196 | 170 | 393 | 255 |
| Tax | 103 | 44 | 39 | 88 | 57 |
| Net profit | 365 | 152 | 131 | 305 | 199 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.897 | 1.675 | 1.424 | 1.814 | 1.973 |
| Equity | 923 | 1.075 | 906 | 1.211 | 1.110 |
| Long-term debt | 0 | 0 | 0 | 65 | 67 |
| Short-term debt | 974 | 600 | 518 | 538 | 797 |
| Total debt | 974 | 600 | 518 | 603 | 863 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FB Management | Management | 2004 |
| Former (2) | ||
TN Management | Management | 2004 – 2014 |
PL Audit | Audit | 2004 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2004 – 2014 | |
| Board of Directors | 2004 – 2016 | |
| Board of Directors | 2004 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Turid Nørgaard | Management | 0 companies |
| Paul Larsen | Audit | 0 companies |
| Frank Buch Sørensen | Management | 0 companies |
| Knud Kingo Christensen | Board of Directors | 0 companies |
| Vivian Sølvbjerg Holst | Board of Directors | 0 companies |
| Claus Nørgaard | Board of Directors | 0 companies |