| Revenue | DKK 2,5M | +48% |
| EBITDA | DKK 578K | +176% |
| Net profit | DKK 413K | +285% |
| Total assets | DKK 3,2M | +13% |
| Equity | DKK 1,9M | +29% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.350 | 2.567 | 2.392 | 2.525 | 2.446 | 2.231 | 2.215 | 2.794 | 2.566 | 3.320 | 3.156 | 2.467 | 1.678 | 2.490 |
| Staff expenses | -1.488 | -1.584 | -1.570 | -1.751 | -1.905 | -1.726 | -1.711 | -1.970 | -2.046 | -2.224 | -2.163 | -1.789 | -1.469 | -1.912 |
| EBITDA | 862 | 983 | 822 | 774 | 541 | 505 | 494 | 824 | 519 | 1.096 | 993 | 678 | 209 | 578 |
| Depreciation & amort. | -566 | -386 | 86 | -87 | -93 | -86 | -78 | -44 | -50 | -61 | -48 | -39 | -35 | -22 |
| EBIT | 296 | 597 | 737 | 687 | 448 | 420 | 416 | 780 | 469 | 1.035 | 945 | 639 | 174 | 556 |
| Net financials | -103 | -56 | -18 | -3 | 11 | 33 | -2 | -11 | -49 | -10 | -27 | -30 | -36 | -27 |
| Profit before tax | 193 | 541 | 718 | 684 | 460 | 452 | 414 | 769 | 420 | 1.026 | 918 | 609 | 137 | 530 |
| Tax | 76 | 117 | 97 | 116 | 101 | 100 | 92 | 171 | 93 | 227 | 202 | 135 | 30 | 117 |
| Net profit | 117 | 424 | 622 | 567 | 358 | 352 | 321 | 598 | 327 | 799 | 716 | 475 | 107 | 413 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.079 | 3.242 | 3.389 | 3.365 | 3.472 | 3.858 | 3.122 | 3.597 | 4.438 | 3.768 | 3.608 | 3.266 | 2.856 | 3.222 |
| Equity | 671 | 996 | 1.518 | 1.985 | 2.243 | 2.496 | 1.617 | 2.215 | 842 | 1.641 | 1.857 | 1.832 | 1.439 | 1.852 |
| Long-term debt | 1.010 | 584 | 97 | 0 | 114 | 102 | 95 | 150 | 58 | 245 | 215 | 130 | 37 | 106 |
| Short-term debt | 1.398 | 1.662 | 1.775 | 1.350 | 1.097 | 1.245 | 1.397 | 1.223 | 3.493 | 1.856 | 1.524 | 1.286 | 1.368 | 1.242 |
| Total debt | 2.408 | 2.247 | 1.872 | 1.350 | 1.211 | 1.347 | 1.493 | 1.373 | 3.552 | 2.101 | 1.738 | 1.416 | 1.405 | 1.347 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FO Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MF HOLDING HOLSTEBRO ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Otte | Management | 0 companies |