| Revenue | DKK 189K | +65% |
| EBITDA | DKK -300K | -1413% |
| Net profit | DKK -1,9M | -198% |
| Total assets | DKK 3,7M | -18% |
| Equity | DKK 780K | -35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.668 | 4.052 | 4.095 | 4.580 | 2.794 | 3.556 | 4.093 | 3.919 | 2.287 | 3.224 | 1.483 | -1.160 | 114 | 189 |
| Staff expenses | -813 | -746 | -1.125 | -1.199 | -1.061 | -1.311 | -2.226 | -1.957 | -685 | -1.029 | -1.064 | -415 | -92 | -489 |
| EBITDA | 2.855 | 3.306 | 2.970 | 3.381 | 1.721 | 2.245 | 1.868 | 1.962 | 1.602 | 1.838 | 419 | -1.575 | 23 | -300 |
| Depreciation & amort. | 108 | 256 | 341 | 300 | -316 | -307 | -528 | -408 | -490 | -555 | -587 | -787 | -694 | -1.184 |
| EBIT | 2.747 | 3.050 | 2.629 | 3.082 | 1.404 | 1.938 | 1.340 | 1.554 | 1.112 | 1.283 | -168 | -2.363 | -672 | -1.484 |
| Net financials | -21 | 8 | 39 | 5 | -81 | -96 | -190 | -215 | -160 | -15 | 45 | -6 | -116 | -125 |
| Profit before tax | 2.726 | 3.058 | 2.669 | 3.086 | 1.323 | 1.842 | 1.150 | 1.340 | 953 | 1.267 | -123 | -2.368 | -788 | -1.609 |
| Tax | 690 | 786 | 663 | 742 | 291 | 429 | 277 | 323 | 241 | 312 | 47 | -469 | -142 | 316 |
| Net profit | 2.036 | 2.272 | 2.006 | 2.344 | 1.033 | 1.414 | 873 | 1.016 | 711 | 956 | -170 | -1.900 | -646 | -1.924 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.031 | 6.757 | 7.821 | 6.483 | 8.412 | 7.294 | 11.647 | 11.577 | 9.205 | 6.485 | 7.881 | 6.374 | 4.561 | 3.718 |
| Equity | 2.390 | 2.632 | 2.358 | 2.702 | 1.395 | 1.775 | 1.236 | 2.252 | 2.963 | 3.919 | 3.749 | 1.849 | 1.204 | 780 |
| Long-term debt | 655 | 773 | 563 | 733 | 351 | 472 | 257 | 228 | 228 | 286 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.951 | 3.305 | 4.754 | 2.893 | 6.571 | 4.995 | 10.082 | 8.929 | 5.833 | 2.074 | 3.864 | 4.524 | 3.357 | 2.939 |
| Total debt | 2.607 | 4.079 | 5.317 | 3.625 | 6.922 | 5.467 | 10.339 | 9.158 | 6.061 | 2.360 | 3.864 | 4.524 | 3.357 | 2.939 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FF Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FOGED HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Foged Birkegaard | Management | 0 companies |