| Revenue | DKK 2,1M | +65% |
| EBITDA | DKK 1,3M | +144% |
| Net profit | DKK 1M | +144% |
| Total assets | DKK 3,3M | +50% |
| Equity | DKK 2,4M | +34% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.548 | -1.914 | -1.831 | 2.285 | 1.820 | 2.396 | 1.914 | 2.771 | 1.663 | 1.881 | 2.433 | 2.465 | 1.251 | 2.065 |
| Staff expenses | -0 | -0 | -0 | -590 | -683 | -756 | -629 | -750 | -620 | -679 | -648 | -713 | -727 | -780 |
| EBITDA | 815 | -1.019 | -1.061 | 1.695 | 1.137 | 1.640 | 1.285 | 2.020 | 1.044 | 1.202 | 1.784 | 1.751 | 525 | 1.282 |
| Depreciation & amort. | -0 | -0 | -0 | -95 | -109 | -114 | -108 | -28 | -82 | -82 | -50 | -11 | -7 | -0 |
| EBIT | 815 | -1.019 | -1.061 | 1.600 | 1.027 | 1.526 | 1.177 | 1.993 | 961 | 1.120 | 1.734 | 1.740 | 518 | 1.282 |
| Net financials | -5 | -63 | 4 | 24 | 5 | 30 | 31 | 68 | 12 | 32 | 55 | 47 | 31 | 49 |
| Profit before tax | 809 | -1.032 | -1.065 | 1.624 | 1.033 | 1.556 | 1.208 | 2.061 | 974 | 1.152 | 1.789 | 1.787 | 548 | 1.332 |
| Tax | 203 | -252 | -262 | 379 | 230 | 344 | 268 | 455 | 215 | 253 | 395 | 396 | 123 | 295 |
| Net profit | 606 | -780 | -803 | 1.245 | 803 | 1.213 | 940 | 1.606 | 759 | 898 | 1.393 | 1.390 | 425 | 1.036 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.532 | 3.632 | 3.173 | 4.882 | 4.848 | 4.464 | 3.355 | 4.448 | 2.829 | 3.166 | 3.696 | 3.828 | 2.202 | 3.306 |
| Equity | 1.764 | 2.144 | 2.167 | 2.612 | 2.174 | 2.587 | 2.327 | 2.993 | 2.152 | 2.300 | 2.794 | 2.784 | 1.809 | 2.421 |
| Long-term debt | 252 | -307 | 251 | 273 | 148 | 294 | 241 | 371 | 141 | 161 | 320 | 328 | 47 | 207 |
| Short-term debt | 2.366 | -1.072 | 683 | 1.852 | 2.387 | 1.465 | 719 | 974 | 472 | 634 | 490 | 642 | 300 | 613 |
| Total debt | 2.618 | -1.379 | 934 | 2.125 | 2.535 | 1.759 | 961 | 1.345 | 614 | 795 | 810 | 971 | 346 | 820 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OKP HOLDING, SMØRUM ApS | Company | 50.0% | 50.0% | 2007 |
AARØE HOLDING ApS | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Aarøe | Management | 0 companies |
| Henrik Lykke Mose | Board of Directors | 0 companies |
| Jens Kampmann | Board of Directors | 0 companies |
| Ole Kampmann | Board of Directors | 0 companies |