| Revenue | DKK 7,2M | -29% |
| EBITDA | DKK 5,7M | -23% |
| Net profit | DKK 5,7M | +252% |
| Total assets | DKK 241M | -6% |
| Equity | DKK 113,6M | +3% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.100 | 1.301 | 3.081 | 4.644 | 5.781 | 10.859 | 13.534 | 15.449 | 16.163 | 9.523 | 9.304 | 11.861 | 10.238 | 7.237 |
| Staff expenses | -0 | -66 | -430 | -776 | -927 | -1.031 | -1.843 | -2.147 | -1.483 | -1.146 | -1.161 | -1.072 | -2.143 | -2.595 |
| EBITDA | 1.695 | 2.615 | 4.343 | 13.386 | 7.433 | 13.762 | 15.235 | 11.892 | 16.547 | 34.395 | 9.510 | 10.504 | 7.340 | 5.657 |
| Depreciation & amort. | 8 | -16 | -252 | -1.367 | -131 | 70 | -84 | -116 | -98 | 7 | -121 | -114 | -90 | -77 |
| EBIT | 1.687 | 2.599 | 4.092 | 12.019 | 7.302 | 13.692 | 15.151 | 11.777 | 16.450 | 34.388 | 9.389 | 10.390 | 7.250 | 5.580 |
| Net financials | 482 | 829 | -323 | 7.627 | 425 | -2.162 | -2.721 | -2.582 | 2.803 | 6.515 | 2.324 | -6.190 | -5.998 | 567 |
| Profit before tax | 1.303 | 2.048 | 2.077 | 10.128 | 5.148 | 11.438 | 12.594 | 9.194 | 13.817 | 31.851 | 7.321 | 4.201 | 1.251 | 6.147 |
| Tax | 326 | 488 | 348 | 2.021 | 1.115 | 2.481 | 2.804 | 1.964 | 1.809 | 4.967 | 596 | 669 | -375 | 429 |
| Net profit | 976 | 1.561 | 1.729 | 8.107 | 4.032 | 8.957 | 9.789 | 7.231 | 12.008 | 26.884 | 6.725 | 3.532 | 1.626 | 5.719 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.995 | 39.887 | 91.602 | 123.793 | 148.737 | 175.044 | 214.875 | 263.160 | 293.966 | 283.456 | 288.361 | 281.849 | 257.248 | 240.951 |
| Equity | 15.436 | 16.997 | 35.904 | 30.135 | 34.168 | 43.075 | 52.635 | 59.565 | 71.463 | 98.234 | 104.844 | 108.256 | 109.882 | 113.601 |
| Long-term debt | 0 | 17.882 | 42.109 | 75.836 | 93.325 | 106.912 | 137.453 | 173.584 | 163.943 | 151.638 | 149.664 | 145.468 | 125.922 | 104.914 |
| Short-term debt | 5.946 | 3.756 | 9.702 | 12.228 | 15.024 | 17.680 | 15.556 | 19.964 | 48.132 | 19.869 | 20.727 | 15.783 | 12.467 | 15.855 |
| Total debt | 7.195 | 21.639 | 51.811 | 88.064 | 108.349 | 124.592 | 153.008 | 193.548 | 212.075 | 171.506 | 170.392 | 161.252 | 138.389 | 120.769 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zizi Group ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Damgaard | Chief Executive Officer | 0 companies |
| Sofie Zizi Kuhlmejer Justesen | Board of Directors | 0 companies |
| Rikke Zizi Damgaard | Chairman | 0 companies |
| Peter Bojsen Thorup | Board of Directors | 0 companies |