| Revenue | DKK 1,5M | +3% |
| EBITDA | DKK 201K | -2% |
| Net profit | DKK 61K | -16% |
| Total assets | DKK 2M | -7% |
| Equity | DKK 709K | -3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.553 | 1.814 | 1.389 | 1.798 | 2.063 | 2.071 | 2.393 | 2.478 | 1.707 | 1.662 | 1.553 | 1.588 | 1.432 | 1.473 |
| Staff expenses | -820 | -1.064 | -1.152 | -1.483 | -1.723 | -1.609 | -1.796 | -1.943 | -1.470 | -1.371 | -1.309 | -1.390 | -1.228 | -1.271 |
| EBITDA | 238 | 217 | 237 | 314 | 340 | 462 | 598 | 536 | 236 | 291 | 244 | 198 | 205 | 201 |
| Depreciation & amort. | -87 | -96 | -107 | -120 | -125 | -69 | -109 | -142 | -128 | -142 | -171 | -124 | -84 | -80 |
| EBIT | 151 | 121 | 129 | 195 | 215 | 393 | 489 | 394 | 108 | 148 | 72 | 74 | 121 | 122 |
| Net financials | 10 | -1 | -22 | -17 | 183 | -117 | 14 | -55 | -15 | 55 | 63 | -27 | -13 | -33 |
| Profit before tax | 161 | 120 | 107 | 178 | 398 | 276 | 503 | 362 | 107 | 203 | 135 | 47 | 107 | 89 |
| Tax | 43 | 34 | 31 | 31 | 89 | 18 | 119 | 87 | 35 | 51 | 40 | 19 | 35 | 28 |
| Net profit | 118 | 86 | 76 | 147 | 308 | 258 | 384 | 276 | 72 | 152 | 95 | 28 | 73 | 61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.624 | 1.501 | 1.619 | 2.354 | 2.883 | 6.805 | 6.885 | 2.364 | 2.004 | 2.804 | 2.335 | 1.941 | 2.128 | 1.987 |
| Equity | 382 | 468 | 543 | 690 | 898 | 5.214 | 5.271 | 838 | 710 | 762 | 757 | 726 | 728 | 709 |
| Long-term debt | 0 | 407 | 400 | 900 | 990 | 501 | 561 | 468 | 82 | 105 | 68 | 22 | 30 | 27 |
| Short-term debt | 1.237 | 621 | 667 | 748 | 932 | 1.074 | 1.029 | 1.040 | 1.195 | 1.923 | 1.502 | 1.190 | 1.362 | 1.241 |
| Total debt | 1.237 | 1.028 | 1.067 | 1.648 | 1.922 | 1.576 | 1.590 | 1.507 | 1.277 | 2.028 | 1.569 | 1.212 | 1.392 | 1.268 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
R & B Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Andersen Nylander | Management | 0 companies |