| Revenue | DKK 2,5M | +32% |
| EBITDA | DKK 281K | +229% |
| Net profit | DKK 91K | +120% |
| Total assets | DKK 1,8M | -16% |
| Equity | DKK 359K | +2911% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.432 | 4.360 | 1.487 | 1.302 | 1.444 | 4.769 | 5.168 | 5.088 | 6.125 | 7.047 | 1.259 | 1.931 | 2.539 |
| Staff expenses | -1.535 | -1.514 | -1.393 | -1.194 | -1.222 | -1.404 | -1.614 | -1.442 | -2.095 | -2.055 | -1.833 | -2.131 | -2.259 |
| EBITDA | 350 | -118 | 94 | 109 | 222 | 298 | 28 | 142 | -470 | -967 | -574 | -218 | 281 |
| Depreciation & amort. | -314 | -105 | -209 | -201 | -182 | -188 | -320 | -293 | -268 | -301 | -319 | -142 | -114 |
| EBIT | 36 | -222 | -115 | -92 | 40 | 110 | -292 | -151 | -738 | -1.267 | -893 | -359 | 166 |
| Net financials | -11 | -4 | -21 | -54 | -26 | -45 | -57 | -66 | -12 | -25 | -57 | -100 | -76 |
| Profit before tax | 26 | -226 | -136 | -147 | 15 | 65 | -349 | -217 | -749 | -1.292 | -950 | -459 | 91 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 26 | -226 | -136 | -147 | 15 | 65 | -349 | -217 | -749 | -1.292 | -950 | -459 | 91 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.946 | 2.132 | 1.790 | 2.129 | 2.139 | 2.637 | 2.602 | 2.331 | 2.763 | 3.809 | 2.515 | 2.157 | 1.805 |
| Equity | 1.238 | 1.011 | 875 | 729 | 743 | 808 | 459 | 1.120 | 371 | -391 | -209 | 12 | 359 |
| Long-term debt | 71 | 0 | 0 | 0 | 0 | 0 | 0 | 57 | 186 | 638 | 279 | 199 | 147 |
| Short-term debt | 638 | 1.120 | 915 | 1.400 | 1.395 | 1.829 | 2.143 | 919 | 2.025 | 3.363 | 2.395 | 1.901 | 1.272 |
| Total debt | 709 | 1.120 | 915 | 1.400 | 1.395 | 1.829 | 2.143 | 976 | 2.212 | 4.002 | 2.675 | 2.100 | 1.420 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FZ Founder | Founder | 2005 | — | — |
LS Founder | Founder | 2005 | — | — |
HJ Management | Management | 2007 | — | — |
JK Founder | Founder | 2005 | — | — |
HG Founder | Founder | 2005 | — | — |
KV Founder | Founder | 2005 | — | — |
PF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PF Founder | Founder | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Deputy Chairman | 2007 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2010 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Frank Zaarour Nørskov | Founder | 0 companies |
| Leif Sønderby | Founder | 0 companies |
| Hans Jørgen Poulsen | Management | 0 companies |
| Jørgen Kalhave | Founder | 0 companies |
| Henrik Graversen | Founder | 0 companies |
| Klaus Villemoes | Founder | 0 companies |
| Per Fisker Nielsen | Chief Executive Officer | 0 companies |
| Peer Fabech Holm | Founder | 0 companies |
| Mikkel Frederiksen Bay | Chairman | 0 companies |
| Henrik Zacho | Deputy Chairman | 0 companies |
| Peter Damkjer | Chairman | 0 companies |
| Dan Thordahl Jørgensen | Board of Directors | 0 companies |
| Mikael Møller | Chairman | 0 companies |
| Søren Hald | Board of Directors | 0 companies |
| Lene Foged | Board of Directors | 0 companies |
| Anders Kristian Kristensen | Board of Directors | 0 companies |
| Kenny Vestergaard Andersen | Board of Directors | 0 companies |
| Henrik Juhl Karlsen | Board of Directors | 0 companies |
| Vagn Jørgen Simonsen | Board of Directors | 0 companies |
| Per Tandrup | Deputy Chairman | 0 companies |
| Karl Aage Møller Jensen | Board of Directors | 0 companies |
| Claus Johansen | Board of Directors | 0 companies |
| Rasmus Christjansen | Board of Directors | 0 companies |
| Margit Johnson | Board of Directors | 0 companies |
| Achim Bertram Maier | Board of Directors | 0 companies |
| Jan Ulbjerg Sørensen | Deputy Chairman | 0 companies |
| Thomas Sørensen | Chairman | 0 companies |
| Stig Michael Nilsson | Board of Directors | 0 companies |
| Morten Brøchner Povlsen | Board of Directors | 0 companies |
| Christian Ehlert Nielsen | Board of Directors | 0 companies |
| Ole Edward Rasmussen | Board of Directors | 0 companies |
| Jan Myrthue | Chairman | 0 companies |
| Jens Kronvold Sørensen | Board of Directors | 0 companies |
| Britta Hedegaard | Board of Directors | 0 companies |
| Poul Erik Thøgersen | Board of Directors | 0 companies |
| Tom Sand-Kristensen | Board of Directors | 0 companies |
| Jakob Forum Harritz | Board of Directors | 0 companies |
| Kathrine Kalhøj Johnsen | Board of Directors | 0 companies |
| Adele Cunningham Mikkelsen | Board of Directors | 0 companies |
| Peter Haldrup Laursen | Board of Directors | 0 companies |
| Kasper Rønning Nielsen | Deputy Chairman | 0 companies |