| Revenue | DKK 3M | -42% |
| EBITDA | DKK 477K | -80% |
| Net profit | DKK 341K | -81% |
| Total assets | DKK 7,6M | -4% |
| Equity | DKK 3,6M | +10% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.119 | 2.925 | 2.800 | 3.233 | 4.193 | 4.720 | 6.108 | 6.187 | 4.930 | 7.351 | 8.197 | 5.195 | 3.033 |
| Staff expenses | -1.289 | -1.624 | -1.620 | -1.623 | -1.889 | -2.380 | -2.631 | -2.421 | -2.669 | -5.067 | -2.926 | -2.800 | -2.556 |
| EBITDA | 831 | 1.301 | 1.180 | 1.611 | 2.304 | 2.339 | 3.477 | 3.766 | 2.262 | 2.284 | 5.271 | 2.394 | 477 |
| Depreciation & amort. | -103 | -192 | -309 | -143 | -100 | -35 | -69 | -57 | -70 | -59 | -42 | -17 | -23 |
| EBIT | 727 | 1.109 | 870 | 1.467 | 2.205 | 2.304 | 3.408 | 3.710 | 2.191 | 2.225 | 5.229 | 2.377 | 454 |
| Net financials | -92 | -100 | -76 | -79 | -14 | 3 | -24 | -41 | -20 | -1 | -3 | -10 | -13 |
| Profit before tax | 635 | 1.009 | 795 | 1.388 | 2.191 | 2.307 | 3.384 | 3.669 | 2.172 | 2.224 | 5.226 | 2.367 | 441 |
| Tax | 164 | 254 | 208 | 335 | 491 | 523 | 753 | 819 | 488 | 501 | 1.159 | 530 | 100 |
| Net profit | 471 | 754 | 586 | 1.054 | 1.700 | 1.784 | 2.631 | 2.850 | 1.684 | 1.723 | 4.067 | 1.837 | 341 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.994 | 4.410 | 3.577 | 4.194 | 4.522 | 5.635 | 6.385 | 6.958 | 7.273 | 9.445 | 9.336 | 7.896 | 7.553 |
| Equity | 554 | 508 | 509 | 1.563 | 2.213 | 2.297 | 3.228 | 3.478 | 2.361 | 2.484 | 1.471 | 3.308 | 3.649 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.385 | 3.845 | 3.057 | 2.631 | 2.297 | 3.325 | 3.157 | 3.480 | 4.899 | 6.961 | 7.865 | 4.588 | 3.882 |
| Total debt | 3.385 | 3.845 | 3.057 | 2.631 | 2.297 | 3.325 | 3.157 | 3.480 | 4.899 | 6.961 | 7.865 | 4.588 | 3.882 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 2005 | — | — |
JA Management | Management | 2024 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
FA Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
CAQ Holding ApS | Company | 10.0% | 10.0% | 2022 |
FA SUNDS HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
H.M.C. Holding ApS | Company | 10.0% | 10.0% | 2022 |
KAFA Family ApS | Company | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Jørgensen | Management | 0 companies |
| Johannes Antoinette Bovens | Management | 0 companies |
| Henrik Møller Christensen | Chief Executive Officer | 0 companies |
| Flemming Andersen | Management | 0 companies |
| Pieter Mortier | Board of Directors | 0 companies |
| Georg Werner Faller | Board of Directors | 0 companies |
| Dominic Frederic V Van den Bossche | Chairman | 0 companies |