| Revenue | DKK 4,9M | -14% |
| EBITDA | DKK 86K | -94% |
| Net profit | DKK -285K | -144% |
| Total assets | DKK 8M | +9% |
| Equity | DKK 2,2M | -12% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.156 | 3.982 | 3.121 | 5.697 | 4.903 |
| Staff expenses | -3.053 | -3.150 | -2.940 | -4.264 | -4.817 |
| EBITDA | 1.104 | 832 | 181 | 1.432 | 86 |
| Depreciation & amort. | -811 | -795 | -559 | -359 | -292 |
| EBIT | 293 | 37 | -378 | 1.074 | -207 |
| Net financials | -44 | -20 | -72 | -221 | -110 |
| Profit before tax | 249 | 17 | -450 | 853 | -316 |
| Tax | 55 | 15 | -98 | 204 | -31 |
| Net profit | 194 | 2 | -352 | 649 | -285 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.240 | 7.436 | 6.597 | 7.339 | 7.980 |
| Equity | 2.138 | 2.140 | 1.788 | 2.437 | 2.152 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.500 |
| Short-term debt | 4.943 | 5.218 | 4.810 | 4.902 | 4.328 |
| Total debt | 4.943 | 5.218 | 4.810 | 4.902 | 5.828 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FK Management | Management | 2013 |
| Former (1) | ||
FO Management | Management | 2008 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2025 | |
| Former (6) | ||
| Chairman | 2024 – 2025 | |
| Board of Directors | 2007 – 2010 | |
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 2008 – 2008 | |
| Board of Directors | 2018 – 2025 | |
| Chairman | 2019 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Individual | 20–24.99% | 20–24.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2006 | |
| Individual | 10–14.99% | 10–14.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Olaf Rosenkrantz | Management | 0 companies |
| Flemming Kjellerup | Management | 0 companies |
| Torben Klitbo | Chairman | 0 companies |
| Mads Freund | Board of Directors | 0 companies |
| Søren Christian Wissing | Board of Directors | 0 companies |
| Kenn Righolt | Board of Directors | 0 companies |
| Martin Lynge Vesth | Board of Directors | 0 companies |
| Claus Noel Vermund Bretton-Meyer | Chairman | 0 companies |
| Jens Rohde | Board of Directors | 0 companies |