| Revenue | DKK 1,6M | +35% |
| EBITDA | DKK 560K | +297% |
| Net profit | DKK 352K | +1484% |
| Total assets | DKK 3,3M | -10% |
| Equity | DKK 887K | +66% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.535 | 2.054 | 2.642 | 2.487 | 2.617 | 2.910 | 2.650 | 1.855 | 2.020 | 2.245 | 2.105 | 1.453 | 1.158 | 1.566 |
| Staff expenses | -1.807 | -2.313 | -2.213 | -2.451 | -2.239 | -2.418 | -2.191 | -1.793 | -1.828 | -1.973 | -1.535 | -1.407 | -1.010 | -1.006 |
| EBITDA | 728 | -259 | 429 | 36 | 378 | 492 | 459 | 62 | 192 | 272 | 570 | 46 | 141 | 560 |
| Depreciation & amort. | -0 | -0 | -11 | -11 | -11 | -20 | -67 | -228 | -20 | -20 | -17 | -0 | -0 | -0 |
| EBIT | 728 | -259 | 419 | 25 | 367 | 472 | 392 | -166 | 172 | 252 | 554 | 46 | 141 | 560 |
| Net financials | -63 | -115 | -131 | -173 | -145 | -127 | -153 | -143 | -158 | -159 | -205 | -86 | -147 | -94 |
| Profit before tax | 665 | -190 | 287 | -148 | 223 | 345 | 239 | -309 | 14 | 93 | 348 | -40 | -5 | 467 |
| Tax | 134 | 92 | 85 | 7 | 50 | 80 | 55 | -64 | 5 | 20 | 96 | -10 | 20 | 114 |
| Net profit | 530 | -282 | 203 | -155 | 173 | 265 | 184 | -245 | 10 | 72 | 252 | -30 | -25 | 352 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 472 | 5.333 | 4.946 | 5.251 | 5.599 | 6.307 | 6.226 | 5.647 | 6.235 | 7.403 | 7.608 | 5.849 | 3.718 | 3.342 |
| Equity | 125 | -169 | 34 | -120 | 53 | 317 | 502 | 257 | 266 | 339 | 591 | 561 | 535 | 887 |
| Long-term debt | 704 | 481 | 1.237 | 1.288 | 1.815 | 1.805 | 1.761 | 1.731 | 1.550 | 1.540 | 1.580 | 1.443 | 1.355 | 0 |
| Short-term debt | 2.674 | 5.021 | 3.675 | 4.083 | 3.731 | 4.180 | 3.961 | 3.660 | 4.418 | 5.524 | 5.438 | 3.844 | 1.828 | 2.454 |
| Total debt | 3.377 | 5.501 | 4.912 | 5.371 | 5.546 | 5.985 | 5.721 | 5.391 | 5.968 | 7.064 | 7.018 | 5.288 | 3.183 | 2.454 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FF Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FFE HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Finn Erichsen | Management | 0 companies |
| Tina Gryesten | Board of Directors | 0 companies |
| Britt Brohuus Erichsen | Board of Directors | 0 companies |
| Finn Aage Erichsen | Chairman | 0 companies |
| Mohammad Reza Rejaye | Chairman | 0 companies |