| Revenue | DKK 4,5M | +38% |
| EBITDA | DKK 1,6M | +355% |
| Net profit | DKK 1,3M | +308% |
| Total assets | DKK 4,5M | +12% |
| Equity | DKK 2,3M | +73% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.921 | 3.053 | 3.883 | 3.492 | 2.682 | 2.785 | 3.181 | 3.574 | 3.699 | 3.930 | 4.045 | 3.559 | 3.224 | 4.455 |
| Staff expenses | -2.299 | -2.495 | -3.371 | -3.285 | -2.457 | -2.595 | -2.942 | -3.243 | -3.263 | -3.324 | -3.336 | -3.288 | -2.871 | -2.848 |
| EBITDA | 623 | 558 | 511 | 207 | 225 | 190 | 224 | 331 | 436 | 606 | 709 | 272 | 353 | 1.608 |
| Depreciation & amort. | 87 | 99 | -92 | -73 | -57 | -73 | -3 | -52 | -30 | -83 | -83 | -0 | -26 | -35 |
| EBIT | 536 | 459 | 419 | 135 | 168 | 117 | 221 | 278 | 407 | 523 | 626 | 272 | 327 | 1.573 |
| Net financials | -257 | -162 | -117 | -73 | -66 | 15 | 14 | 30 | 57 | 105 | 129 | 114 | 77 | 82 |
| Profit before tax | 279 | 297 | 302 | 61 | 102 | 132 | 234 | 308 | 464 | 628 | 755 | 385 | 404 | 1.655 |
| Tax | 72 | 77 | 81 | 16 | 27 | 33 | 58 | 73 | 107 | 145 | 167 | 86 | 88 | 365 |
| Net profit | 207 | 219 | 222 | 45 | 75 | 99 | 176 | 235 | 356 | 484 | 587 | 300 | 316 | 1.290 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.340 | 4.088 | 5.039 | 4.661 | 3.763 | 3.220 | 3.760 | 3.774 | 5.606 | 4.597 | 5.306 | 3.517 | 3.981 | 4.458 |
| Equity | 594 | 814 | 1.036 | 1.080 | 1.156 | 1.255 | 871 | 907 | 1.063 | 1.347 | 1.734 | 1.534 | 1.350 | 2.340 |
| Long-term debt | 1.649 | 1.290 | 696 | 307 | 169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.096 | 1.984 | 3.308 | 3.274 | 2.439 | 1.965 | 2.888 | 2.867 | 4.530 | 3.237 | 3.563 | 1.983 | 2.631 | 2.118 |
| Total debt | 3.745 | 3.274 | 4.004 | 3.581 | 2.608 | 1.965 | 2.888 | 2.867 | 4.530 | 3.237 | 3.563 | 1.983 | 2.631 | 2.118 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FP Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RAALF ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Peter Jørgensen | Management | 0 companies |
| Allan Henneberg | Chairman | 0 companies |
| Rikke Seidler Jørgensen | Board of Directors | 0 companies |
| Ole Jørgensen | Chairman | 0 companies |
| Emilie Wilcken Jørgensen | Chairman | 0 companies |
| Liselotte Jørgensen | Chairman | 0 companies |