| Revenue | DKK 4,8M | +33% |
| EBITDA | DKK 1M | +247% |
| Net profit | DKK 695K | +324% |
| Total assets | DKK 2,5M | +35% |
| Equity | DKK 1,4M | +80% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.513 | 3.495 | 3.029 | 3.617 | 4.799 |
| Staff expenses | -3.122 | -3.242 | -2.872 | -3.321 | -3.774 |
| EBITDA | 391 | 253 | 157 | 296 | 1.025 |
| Depreciation & amort. | -168 | -170 | -109 | -85 | -125 |
| EBIT | 223 | 83 | 48 | 211 | 899 |
| Net financials | -5 | -8 | -6 | -0 | -1 |
| Profit before tax | 218 | 75 | 42 | 210 | 898 |
| Tax | 51 | 19 | 23 | 47 | 204 |
| Net profit | 168 | 57 | 19 | 164 | 695 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.473 | 1.643 | 1.516 | 1.873 | 2.532 |
| Equity | 727 | 727 | 689 | 794 | 1.427 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.745 | 915 | 827 | 1.079 | 1.103 |
| Total debt | 1.745 | 915 | 827 | 1.079 | 1.103 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
LG Management | Management | 2008 – 2009 |
FN Chief Executive Officer | Chief Executive Officer | 2009 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2012 | |
| Former (1) | ||
| Chairman | 2009 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Grote Pedersen | Management | 0 companies |
| Flemming Nielsen | Chief Executive Officer | 0 companies |
| Thomas Brændstrup | Chairman | 0 companies |
| Dennis Brændstrup Friis | Chairman | 0 companies |