| Revenue | DKK 67,4M | +38% |
| EBITDA | DKK 24,6M | +45% |
| Net profit | DKK 12,4M | +11% |
| Total assets | DKK 107,7M | +32% |
| Equity | DKK 33,6M | +59% |
| Employees | 86 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 16.336 | 22.866 | 31.497 | 48.828 | 67.367 |
| Staff expenses | -14.101 | -19.080 | -24.042 | -31.866 | -42.796 |
| EBITDA | 2.235 | 3.785 | 7.455 | 16.962 | 24.571 |
| Depreciation & amort. | -309 | -400 | -543 | -1.825 | -7.297 |
| EBIT | 1.926 | 3.385 | 6.912 | 15.137 | 17.274 |
| Net financials | -74 | -86 | -132 | -737 | -1.314 |
| Profit before tax | 1.851 | 3.299 | 6.781 | 14.400 | 15.961 |
| Tax | 409 | 736 | 1.499 | 3.218 | 3.551 |
| Net profit | 1.442 | 2.564 | 5.281 | 11.182 | 12.409 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 12.627 | 16.115 | 16.807 | 81.378 | 107.749 |
| Equity | 5.654 | 6.718 | 9.999 | 21.181 | 33.590 |
| Long-term debt | 1.044 | 1.305 | 1.352 | 20.491 | 35.361 |
| Short-term debt | 5.906 | 8.051 | 5.432 | 38.448 | 34.587 |
| Total debt | 6.950 | 9.357 | 6.785 | 58.939 | 69.948 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
FV Management | Management | 2025 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2025 – 2026 | |
| Board of Directors | 2025 – 2026 | |
| Chairman | 2025 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Individual | 100% | 100% | 2008 | |
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Vestergaard Suhr Olesen | Management | 0 companies |
| Jan-Luc Pierre-Marie Ambre | Board of Directors | 0 companies |
| Elie Hajjar | Board of Directors | 0 companies |
| Thibaut Patrice Marie Le Chatelier | Chairman | 0 companies |