| Revenue | DKK 2,1M | -11% |
| EBITDA | DKK 508K | -37% |
| Net profit | DKK 107K | -44% |
| Total assets | DKK 5,3M | -2% |
| Equity | DKK 3,8M | +3% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.079 | 1.242 | 1.532 | 1.709 | 1.839 | 1.933 | 1.915 | 1.907 | 2.237 | 2.402 | 2.401 | 2.066 | 2.347 | 2.099 |
| Staff expenses | -1.210 | -1.173 | -1.159 | -1.130 | -1.209 | -1.246 | -1.239 | -1.378 | -1.391 | -1.544 | -1.458 | -1.405 | -1.543 | -1.592 |
| EBITDA | 413 | 69 | 374 | 579 | 631 | 688 | 677 | 461 | 870 | 858 | 942 | 661 | 804 | 508 |
| Depreciation & amort. | -354 | -538 | -468 | -475 | -442 | -429 | -328 | -283 | -347 | -370 | -391 | -439 | -503 | -403 |
| EBIT | 59 | -470 | -94 | 105 | 189 | 259 | 348 | 178 | 523 | 487 | 551 | 223 | 300 | 104 |
| Net financials | -314 | -11 | 16 | -83 | -19 | -48 | 14 | -10 | 5 | 60 | 177 | -50 | -33 | 12 |
| Profit before tax | -115 | -481 | -79 | 21 | 170 | 211 | 363 | 168 | 528 | 548 | 728 | 172 | 267 | 116 |
| Tax | -45 | -113 | -64 | 15 | 43 | 49 | 90 | 38 | 116 | -23 | 123 | 21 | 75 | 9 |
| Net profit | -70 | -367 | -15 | 6 | 127 | 162 | 273 | 129 | 412 | 571 | 605 | 151 | 192 | 107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 3.934 | 3.617 | 3.110 | 3.209 | 3.573 | 3.503 | 4.015 | 4.033 | 4.214 | 4.903 | 4.397 | 5.440 | 5.339 |
| Equity | — | 1.695 | 1.680 | 1.686 | 1.813 | 1.975 | 2.248 | 2.377 | 2.789 | 3.360 | 3.965 | 3.516 | 3.708 | 3.815 |
| Long-term debt | 0 | 923 | 726 | 305 | 447 | 598 | 229 | 588 | 0 | 0 | 0 | 0 | 551 | 441 |
| Short-term debt | 0 | 835 | 820 | 798 | 717 | 719 | 730 | 717 | 883 | 621 | 669 | 641 | 866 | 759 |
| Total debt | 0 | 1.758 | 1.547 | 1.104 | 1.164 | 1.317 | 959 | 1.305 | 883 | 621 | 669 | 641 | 1.417 | 1.200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F B HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Baadsgaard | Management | 0 companies |
| Leo Baadsgaard | Chairman | 0 companies |
| Marianne Thuesen Baadsgaard | Board of Directors | 0 companies |