| Revenue | DKK 10M | -17% |
| EBITDA | DKK 7,8M | -19% |
| Net profit | DKK 6,3M | -19% |
| Total assets | DKK 19,1M | -10% |
| Equity | DKK 13,8M | -10% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 10.972 | 10.860 | 10.953 | 12.003 | 10.012 |
| Staff expenses | -2.156 | -2.476 | -2.309 | -2.391 | -2.241 |
| EBITDA | 8.817 | 8.384 | 8.643 | 9.612 | 7.771 |
| Depreciation & amort. | -68 | -94 | -94 | -94 | -94 |
| EBIT | 8.748 | 8.290 | 8.549 | 9.518 | 7.676 |
| Net financials | 21 | 145 | 342 | 458 | 441 |
| Profit before tax | 8.769 | 8.435 | 8.891 | 9.976 | 8.118 |
| Tax | 1.930 | 1.860 | 1.958 | 2.198 | 1.788 |
| Net profit | 6.839 | 6.575 | 6.933 | 7.778 | 6.330 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 22.372 | 18.951 | 21.302 | 21.215 | 19.086 |
| Equity | 14.291 | 14.027 | 14.384 | 15.230 | 13.781 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.068 | 4.911 | 6.899 | 5.976 | 5.303 |
| Total debt | 8.068 | 4.911 | 6.899 | 5.976 | 5.303 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FS Management | Management | 2011 |
| Former (3) | ||
OM Management | Management | 2008 – 2011 |
JH Management | Management | 2007 – 2007 |
BK Management | Management | 2007 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2008 | |
| Board of Directors | 2008 | |
| Former (5) | ||
| Chairman | 2007 – 2008 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2014 – 2022 | |
| Board of Directors | 2007 – 2007 | |
| Board of Directors | 2011 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Stakroge Jørgensen | Management | 0 companies |
| Ole Maller | Management | 0 companies |
| Jørgen Herman Melchior | Management | 0 companies |
| Bjarne Krog | Management | 0 companies |
| Kim Agerholm Arentsen | Chairman | 0 companies |
| Ejgil Jensen | Chairman | 0 companies |
| Klaus Puggaard Nielsen | Board of Directors | 0 companies |
| Carsten Brunhøj Andersen | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Bo Søndergaard Jensen | Board of Directors | 0 companies |
| Hans Erik Arentsen | Board of Directors | 0 companies |