| Revenue | DKK 8,8M | +8% |
| EBITDA | DKK 3M | +28% |
| Net profit | DKK 2,3M | +22% |
| Total assets | DKK 5,6M | +2% |
| Equity | DKK 4M | +6% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 866 | 700 | 2.038 | 2.076 | 1.842 | 2.496 | 2.340 | 3.161 | 3.106 | 3.277 | 5.973 | 6.695 | 8.133 | 8.804 |
| Staff expenses | -647 | -1.263 | -1.363 | -1.461 | -1.656 | -1.712 | -843 | -1.926 | -2.353 | -2.702 | -3.680 | -5.272 | -5.779 | -5.783 |
| EBITDA | 219 | -563 | 674 | 615 | 186 | 784 | 1.497 | 1.236 | 714 | 580 | 2.292 | 1.437 | 2.354 | 3.022 |
| Depreciation & amort. | -0 | 7 | 109 | 129 | 144 | -164 | -88 | -177 | -85 | -67 | -58 | -40 | -17 | -57 |
| EBIT | 219 | -570 | 565 | 485 | 42 | 620 | 1.408 | 1.059 | 628 | 514 | 2.234 | 1.397 | 2.337 | 2.965 |
| Net financials | -11 | -23 | -35 | -22 | -16 | -1 | 0 | -8 | 7 | 27 | -8 | 25 | 125 | 26 |
| Profit before tax | 209 | -594 | 530 | 463 | 26 | 620 | 1.409 | 1.051 | 635 | 540 | 2.226 | 1.422 | 2.462 | 2.991 |
| Tax | 54 | -145 | 145 | 119 | 6 | 137 | 310 | 234 | 140 | 119 | 490 | 313 | 543 | 658 |
| Net profit | 154 | -449 | 385 | 344 | 20 | 483 | 1.099 | 817 | 495 | 421 | 1.736 | 1.109 | 1.919 | 2.333 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.653 | 1.676 | 1.576 | 1.499 | 1.105 | 1.359 | 3.556 | 4.221 | 4.156 | 3.607 | 6.022 | 4.953 | 5.473 | 5.562 |
| Equity | 216 | -232 | 152 | 497 | 416 | 898 | 1.797 | 2.614 | 2.609 | 2.581 | 3.967 | 3.876 | 3.795 | 4.028 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 241 | 142 | 119 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.436 | 1.908 | 1.423 | 995 | 687 | 459 | 1.759 | 1.366 | 1.405 | 907 | 2.055 | 1.077 | 1.678 | 1.534 |
| Total debt | 1.436 | 1.908 | 1.423 | 995 | 687 | 459 | 1.759 | 1.606 | 1.546 | 1.026 | 2.055 | 1.077 | 1.678 | 1.534 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Management | Management | 2025 | — | — |
RG Management | Management | 2022 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FERIECO ApS | Company | 100.0% | 100.0% | 2025 |
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Maribo Andersen | Management | 0 companies |
| Rikke Gohr Als | Management | 0 companies |
| Michael Spottiswoode Perry | Chief Executive Officer | 0 companies |