| Revenue | DKK 1,1M | +37% |
| EBITDA | DKK 252K | +260% |
| Net profit | DKK 89K | +74% |
| Total assets | DKK 2M | +1% |
| Equity | DKK 1,8M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.067 | 1.204 | 1.401 | 933 | 913 | 806 | 720 | 870 | 810 | 716 | 817 | 775 | 1.060 |
| Staff expenses | -709 | -751 | -805 | -752 | -709 | -774 | -707 | -706 | -720 | -723 | -709 | -705 | -839 |
| EBITDA | 267 | 453 | 596 | 182 | 204 | 33 | 13 | 163 | 90 | -7 | 108 | 70 | 252 |
| Depreciation & amort. | -0 | -30 | -36 | -24 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 267 | 423 | 559 | 158 | 204 | 33 | 13 | 163 | 90 | -7 | 108 | 70 | 252 |
| Net financials | -240 | -250 | 3 | 522 | 312 | -316 | 461 | 17 | -242 | -773 | -310 | -5 | -103 |
| Profit before tax | 27 | 173 | 563 | 660 | 516 | -339 | 444 | 181 | -152 | -780 | -202 | 65 | 149 |
| Tax | 104 | 113 | 139 | 48 | 48 | 18 | 12 | 37 | 18 | 0 | 24 | 14 | 60 |
| Net profit | -77 | 61 | 423 | 612 | 469 | -357 | 432 | 143 | -169 | -780 | -227 | 51 | 89 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.427 | 1.106 | 1.577 | 3.207 | 3.471 | 2.839 | 3.284 | 2.962 | 2.867 | 1.967 | 1.758 | 1.932 | 1.954 |
| Equity | 829 | 890 | 1.313 | 3.018 | 3.186 | 2.529 | 2.961 | 2.804 | 2.635 | 1.854 | 1.628 | 1.679 | 1.768 |
| Long-term debt | 330 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 268 | 212 | 260 | 189 | 284 | 310 | 323 | 158 | 233 | 113 | 130 | 253 | 186 |
| Total debt | 598 | 212 | 260 | 189 | 284 | 310 | 323 | 158 | 233 | 113 | 130 | 253 | 186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FP Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHRISTORP INVEST ApS | Company | 90.0% | 90.0% | 2008 |
CONSULTANCY ApS | Company | 10.0% | 10.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Pedersen | Management | 0 companies |
| Henrik Lundum | Board of Directors | 0 companies |
| Jette Gunild Pedersen | Chairman | 0 companies |