| Revenue | DKK 382K | -8% |
| EBITDA | DKK 54K | -61% |
| Net profit | DKK 20K | -58% |
| Total assets | DKK 809K | +53% |
| Equity | DKK -15K | +57% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 784 | 482 | 406 | 706 | 494 | 472 | 537 | 55 | 107 | 652 | 172 | 223 | 415 | 382 |
| Staff expenses | -503 | -416 | -570 | -599 | -464 | -523 | -496 | -381 | -296 | -284 | -104 | -159 | -276 | -328 |
| EBITDA | 281 | 64 | -165 | 87 | 13 | -36 | 13 | -325 | -190 | 367 | 67 | 64 | 139 | 54 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -15 | -23 | -27 | -18 | -18 | -18 |
| EBIT | 281 | 64 | -165 | 87 | 13 | -36 | 13 | -340 | -205 | 344 | 40 | 45 | 120 | 36 |
| Net financials | 9 | 9 | 27 | 20 | 3 | -2 | -5 | -7 | -13 | -8 | -11 | -11 | -50 | -13 |
| Profit before tax | 289 | 73 | -138 | 108 | 16 | -38 | 8 | -347 | -218 | 335 | 30 | 35 | 70 | 22 |
| Tax | 43 | 20 | -0 | 1 | 2 | 14 | 3 | -70 | -38 | 86 | 9 | 8 | 23 | 2 |
| Net profit | 246 | 54 | -138 | 107 | 14 | -52 | 6 | -277 | -180 | 249 | 21 | 27 | 47 | 20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 671 | 808 | 1.073 | 893 | 941 | 727 | 600 | 780 | 781 | 857 | 964 | 962 | 528 | 809 |
| Equity | 268 | 125 | 125 | 125 | 125 | 125 | 125 | -199 | -379 | -130 | -109 | -82 | -35 | -15 |
| Long-term debt | 0 | 20 | 0 | 97 | 93 | 87 | 84 | 0 | 0 | 68 | 64 | 0 | 0 | 0 |
| Short-term debt | 403 | 429 | 761 | 325 | 325 | 265 | 39 | 979 | 1.160 | 918 | 1.009 | 1.043 | 563 | 824 |
| Total debt | 403 | 448 | 761 | 422 | 418 | 352 | 123 | 979 | 1.160 | 986 | 1.072 | 1.043 | 563 | 824 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CELIO HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Dahl Petersen | Management | 0 companies |