| Revenue | DKK 59,9M | +25% |
| EBITDA | DKK 17,4M | +86% |
| Net profit | DKK 10M | +146% |
| Total assets | DKK 102,3M | +21% |
| Equity | DKK 31,1M | +47% |
| Employees | 67 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 38.750 | 49.685 | 54.662 | 48.057 | 59.931 |
| Staff expenses | -26.548 | -30.506 | -36.438 | -38.525 | -42.387 |
| EBITDA | 12.154 | 19.089 | 18.105 | 9.364 | 17.383 |
| Depreciation & amort. | -1.757 | -2.093 | -2.883 | -3.774 | -4.269 |
| EBIT | 10.396 | 16.996 | 15.221 | 5.590 | 13.114 |
| Net financials | -160 | 56 | -428 | -379 | -274 |
| Profit before tax | 10.237 | 17.053 | 14.793 | 5.211 | 12.841 |
| Tax | 2.311 | 3.748 | 3.259 | 1.162 | 2.881 |
| Net profit | 7.925 | 13.305 | 11.534 | 4.048 | 9.960 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 60.510 | 112.576 | 78.063 | 84.187 | 102.261 |
| Equity | 20.890 | 26.194 | 25.128 | 21.177 | 31.136 |
| Long-term debt | 4.819 | 3.300 | 5.593 | 8.084 | 7.519 |
| Short-term debt | 34.089 | 81.911 | 46.026 | 53.886 | 62.586 |
| Total debt | 38.909 | 85.211 | 51.619 | 61.971 | 70.104 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FA Management | Management | 2009 |
| Former (2) | ||
JK Management | Management | 2008 – 2009 |
BP Management | Management | 2005 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Board of Directors | 2022 | |
| Former (3) | ||
| Chairman | 2008 – 2022 | |
| Board of Directors | 2009 – 2013 | |
| Board of Directors | 2010 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Andreas Heselaa Kobborg | Management | 0 companies |
| Jørgen Knudsen | Management | 0 companies |
| Bjarne Pedersen | Management | 0 companies |
| Keld Frederiksen | Chairman | 0 companies |
| Jens Agergaard | Chairman | 0 companies |
| Tina Sloth Ringgaard | Board of Directors | 0 companies |
| Lars Blavnsfeldt | Board of Directors | 0 companies |
| Carsten Hesselaa Kobborg | Board of Directors | 0 companies |