| Revenue | DKK 56,9M | +70% |
| EBITDA | DKK 24,2M | +212% |
| Net profit | DKK 19,3M | +231% |
| Total assets | DKK 19,2M | +0% |
| Equity | DKK 5,5M | -44% |
| Employees | 35 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.186 | 11.336 | 12.051 | 12.142 | 13.842 | 12.720 | 13.919 | 12.285 | 14.066 | 13.533 | 18.681 | 22.116 | 33.405 | 56.887 |
| Staff expenses | -9.255 | -9.459 | -9.206 | -10.171 | -10.663 | -11.668 | -11.658 | -11.270 | -12.298 | -12.259 | -14.312 | -19.985 | -25.642 | -32.736 |
| EBITDA | 1.931 | 1.877 | 2.845 | 1.971 | 3.179 | 1.052 | 2.261 | 1.015 | 1.767 | 1.274 | 4.369 | 2.120 | 7.764 | 24.242 |
| Depreciation & amort. | 806 | -718 | -3.870 | -1.683 | -1.823 | -1.907 | -1.875 | -762 | -552 | -598 | -1.605 | -1.229 | -701 | -899 |
| EBIT | 1.124 | 1.159 | -1.025 | 288 | 1.357 | -855 | 386 | 253 | 1.215 | 676 | 2.764 | 891 | 7.062 | 23.343 |
| Net financials | -117 | -107 | -221 | -409 | -67 | -113 | -191 | -127 | -132 | -113 | -124 | -12 | 468 | 1.311 |
| Profit before tax | 1.008 | 1.051 | -1.247 | -121 | 1.290 | -968 | 194 | 126 | 1.084 | 563 | 2.640 | 879 | 7.530 | 24.654 |
| Tax | 273 | 263 | 1 | -297 | 279 | -196 | 57 | 41 | 210 | 95 | 590 | 206 | 1.704 | 5.372 |
| Net profit | 735 | 789 | -1.248 | 176 | 1.011 | -772 | 138 | 85 | 873 | 468 | 2.050 | 673 | 5.826 | 19.282 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.170 | 6.644 | 7.208 | 8.149 | 5.671 | 5.283 | 5.402 | 5.128 | 7.263 | 7.364 | 9.449 | 10.277 | 19.261 | 19.177 |
| Equity | 1.523 | 2.311 | 1.064 | 1.239 | 1.909 | 637 | 775 | 860 | 1.733 | 2.201 | 4.251 | 4.452 | 9.678 | 5.460 |
| Long-term debt | 1.650 | 1.202 | 0 | 0 | 0 | 0 | 346 | 247 | 143 | 895 | 863 | 1.924 | 3.981 | 6.720 |
| Short-term debt | 3.815 | 2.685 | 5.698 | 6.760 | 2.992 | 4.073 | 3.818 | 3.550 | 4.865 | 3.708 | 4.098 | 3.785 | 5.522 | 6.899 |
| Total debt | 5.465 | 3.888 | 5.698 | 6.760 | 2.992 | 4.073 | 4.164 | 3.798 | 5.008 | 4.602 | 4.961 | 5.709 | 9.503 | 13.619 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WECOYA DENMARK UNDERWRITING ApS | Company | 100.0% | 100.0% | 2025 |
KONGSTED HOLDINGSELSKAB ApS | Company | 15.0% | 15.0% | 2005 |
| Individual | 5.0% | 5.0% | 2016 | |
FIRST MARINE A/S | Company | 10.0% | 10.0% | 2023 |
Vang Jensen ApS | Company | 15.0% | 15.0% | 2005 |
Nicholas Bonnor Holding ApS | Company | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Haaber Ahrenkiel Parris | Management | 0 companies |
| Stephen John Hirst | Board of Directors | 0 companies |
| Richard Johnston | Board of Directors | 0 companies |
| Morten Kongsted | Board of Directors | 0 companies |
| Christopher John Tansley | Board of Directors | 0 companies |
| Thomas Vang Jensen | Chairman | 0 companies |