| Revenue | DKK 1,6M | -49% |
| EBITDA | DKK 433K | -72% |
| Net profit | DKK 329K | -73% |
| Total assets | DKK 3,4M | -4% |
| Equity | DKK 1,7M | -22% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.408 | 1.329 | 1.345 | 1.522 | 1.803 | 1.755 | 1.485 | 1.658 | 2.172 | 1.875 | 1.825 | 2.009 | 1.839 | 3.115 | 1.578 |
| Staff expenses | -1.184 | -1.182 | -1.162 | -1.208 | -1.252 | -1.242 | -1.407 | -1.331 | -1.458 | -1.557 | -1.586 | -1.657 | -1.804 | -1.551 | -1.145 |
| EBITDA | 142 | 144 | 178 | 256 | 551 | 513 | 79 | 328 | 714 | 317 | 239 | 352 | 35 | 1.563 | 433 |
| Depreciation & amort. | -102 | -95 | -127 | -119 | -112 | -66 | -43 | -77 | -115 | -110 | -18 | -0 | -0 | -0 | -0 |
| EBIT | 40 | 48 | 51 | 137 | 439 | 446 | 36 | 251 | 599 | 207 | 221 | 352 | 35 | 1.563 | 433 |
| Net financials | -35 | -50 | -44 | -25 | -8 | -2 | 16 | 17 | 43 | 0 | -9 | -3 | 5 | 15 | -3 |
| Profit before tax | 5 | -2 | 7 | 112 | 431 | 445 | 52 | 267 | 642 | 207 | 212 | 349 | 40 | 1.579 | 430 |
| Tax | 3 | 2 | 10 | 31 | 102 | 105 | 19 | 66 | 146 | 51 | 54 | 83 | 15 | 360 | 101 |
| Net profit | 1 | -4 | -3 | 82 | 329 | 339 | 33 | 202 | 495 | 157 | 158 | 266 | 25 | 1.219 | 329 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.531 | 1.663 | 1.396 | 1.177 | 1.653 | 1.609 | 1.124 | 1.286 | 2.808 | 1.843 | 2.255 | 2.206 | 2.125 | 3.540 | 3.400 |
| Equity | 174 | 171 | 168 | 250 | 579 | 718 | 451 | 653 | 1.148 | 505 | 663 | 929 | 954 | 2.173 | 1.702 |
| Long-term debt | 335 | 176 | 23 | -7 | -1 | 144 | 165 | 146 | 0 | 0 | 0 | 0 | 0 | 342 | 0 |
| Short-term debt | 1.022 | 1.316 | 1.229 | 920 | 1.073 | 891 | 673 | 633 | 1.660 | 1.338 | 1.592 | 1.277 | 1.171 | 1.022 | 1.683 |
| Total debt | 1.356 | 1.492 | 1.229 | 920 | 1.073 | 891 | 673 | 633 | 1.660 | 1.338 | 1.592 | 1.277 | 1.171 | 1.364 | 1.683 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
TA Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jinnie Roholt Holding ApS | Company | 50.0% | 50.0% | 2024 |
Mia Roholt Holding ApS | Company | 50.0% | 50.0% | 2024 |
Popcorn A/S | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Braake Rasmussen | Chief Executive Officer | 0 companies |
| Tina Agnethe Roholt Frederiksen | Management | 0 companies |