| Revenue | DKK 5,1M | +133% |
| EBITDA | DKK 2,3M | +868% |
| Net profit | DKK 1,8M | +962% |
| Total assets | DKK 3,5M | +202% |
| Equity | DKK 1,8M | +4385% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.799 | 5.116 | 5.276 | 4.672 | 6.234 | 7.160 | 5.236 | 5.392 | 6.171 | 5.231 | 2.789 | 3.630 | 2.189 | 5.109 |
| Staff expenses | -2.867 | -3.275 | -3.678 | -3.305 | -4.106 | -3.867 | -3.556 | -3.435 | -3.684 | -3.475 | -2.363 | -2.217 | -1.955 | -2.847 |
| EBITDA | 1.933 | 1.841 | 1.598 | 1.368 | 2.128 | 3.293 | 1.680 | 1.958 | 2.487 | 1.756 | 427 | 1.413 | 234 | 2.262 |
| Depreciation & amort. | -280 | -134 | -104 | -20 | 13 | -27 | -29 | -54 | -57 | -54 | -41 | -42 | -15 | -6 |
| EBIT | 1.652 | 1.707 | 1.493 | 1.348 | 2.115 | 3.266 | 1.650 | 1.904 | 2.430 | 1.703 | 386 | 1.371 | 219 | 2.256 |
| Net financials | -1 | 24 | 4 | -1 | 61 | 83 | 35 | -33 | -60 | -25 | -3 | 15 | -2 | -6 |
| Profit before tax | 1.651 | 1.731 | 1.497 | 1.347 | 2.176 | 3.349 | 1.685 | 1.871 | 2.370 | 1.677 | 383 | 1.386 | 217 | 2.250 |
| Tax | 417 | 437 | 373 | 328 | 496 | 741 | 377 | 418 | 528 | 380 | 92 | 313 | 52 | 498 |
| Net profit | 1.234 | 1.294 | 1.125 | 1.019 | 1.680 | 2.609 | 1.309 | 1.454 | 1.842 | 1.298 | 291 | 1.073 | 165 | 1.752 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.086 | 2.423 | 2.738 | 2.082 | 1.885 | 4.015 | 2.197 | 3.695 | 5.430 | 2.330 | 1.709 | 1.961 | 1.171 | 3.541 |
| Equity | 1.458 | 1.553 | 1.377 | 1.296 | 626 | 2.915 | 734 | 1.623 | 2.268 | 1.023 | 8 | 1.081 | 40 | 1.792 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64 | 199 | 0 | 998 | 0 | 0 | 0 |
| Short-term debt | 589 | 870 | 1.361 | 786 | 1.259 | 1.101 | 1.462 | 2.007 | 2.961 | 1.307 | 703 | 880 | 1.126 | 1.746 |
| Total debt | 589 | 870 | 1.361 | 786 | 1.259 | 1.101 | 1.462 | 2.071 | 3.160 | 1.307 | 1.701 | 880 | 1.126 | 1.746 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hellberg ApS | Company | 25.0% | 25.0% | 2024 |
VETO HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
ENGELBORG HOLDING ApS | Company | 15.0% | 15.0% | 2025 |
MIKKELBORG EJENDOMME ApS | Company | 15.0% | 15.0% | 2025 |
Røien Holding ApS | Company | 15.0% | 15.0% | 2026 |
AMHS Holding ApS | Company | 5.0% | 5.0% | 2025 |
AJE INVEST ApS | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Stig Dragsdahl Fausing | Management | 0 companies |