| Revenue | DKK 1,1M | +23% |
| EBITDA | DKK 361K | +101% |
| Net profit | DKK 266K | +115% |
| Total assets | DKK 1,3M | +16% |
| Equity | DKK 577K | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.049 | -1.241 | 1.310 | 1.056 | 1.959 | 2.036 | 1.778 | 1.647 | 1.779 | 1.196 | 1.039 | 1.076 | 908 | 1.114 |
| Staff expenses | -482 | -1.034 | -1.247 | -1.079 | -1.848 | -2.050 | -2.302 | -1.962 | -1.623 | -646 | -645 | -739 | -728 | -753 |
| EBITDA | 567 | 26 | 63 | -23 | 111 | -14 | -524 | -315 | 156 | 550 | 394 | 338 | 179 | 361 |
| Depreciation & amort. | 116 | -116 | -11 | -11 | -16 | -22 | -107 | -101 | -103 | -113 | -90 | -3 | -12 | -15 |
| EBIT | 451 | -91 | 52 | -35 | 95 | -36 | -631 | -416 | 53 | 437 | 303 | 335 | 167 | 345 |
| Net financials | -16 | -10 | 26 | 1 | -6 | -4 | -16 | -41 | -46 | -23 | -22 | -8 | -7 | -2 |
| Profit before tax | 435 | -44 | 78 | -22 | 89 | -40 | -647 | -457 | 7 | 414 | 281 | 328 | 160 | 344 |
| Tax | 109 | 23 | 20 | 6 | 21 | -8 | 6 | -0 | -0 | -0 | -0 | -9 | 36 | 78 |
| Net profit | 326 | -66 | 58 | -28 | 68 | -32 | -654 | -457 | 7 | 414 | 281 | 337 | 124 | 266 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 836 | 724 | 982 | 849 | 1.020 | 1.099 | 1.130 | 994 | 768 | 656 | 598 | 706 | 1.081 | 1.252 |
| Equity | 322 | 388 | 446 | 418 | 485 | 453 | -200 | -657 | -650 | -237 | 44 | 381 | 505 | 577 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 78 |
| Short-term debt | 490 | -336 | 536 | 432 | 533 | 645 | 1.331 | 1.651 | 1.418 | 893 | 553 | 325 | 549 | 597 |
| Total debt | 490 | -336 | 536 | 432 | 533 | 645 | 1.331 | 1.651 | 1.418 | 893 | 553 | 325 | 576 | 675 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TW Management | Management | 2007 | — | — |
JA Management | Management | 2007 | — | — |
TF Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
KF | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAIR GROVE HOLDING ApS | Company | 66.7% | 66.7% | 2007 |
3DBYGGERI DANMARK ApS | Company | 20.0% | 20.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Watson Steen | Management | 0 companies |
| Jeppe Andreas Reichert Liisberg | Management | 0 companies |
| Tore Fagerlund Hvidegaard | Chief Executive Officer | 0 companies |
| Kirstine Fagerlund Hvidegaard | Founder | 0 companies |
| Anette Vainer | Board of Directors | 0 companies |
| Preben Thorkild Engell | Chairman | 0 companies |
| Katrine Steen | Board of Directors | 0 companies |