| Revenue | DKK 418K | +141% |
| EBITDA | DKK 115K | +187% |
| Net profit | DKK 95K | +169% |
| Total assets | DKK 214K | +7% |
| Equity | DKK 72K | +407% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.057 | 1.181 | 946 | 638 | 467 | 434 | 283 | 322 | 410 | 391 | 283 | 352 | 174 | 418 |
| Staff expenses | -894 | -1.047 | -932 | -712 | -365 | -371 | -365 | -373 | -369 | -368 | -375 | -309 | -306 | -304 |
| EBITDA | 163 | 134 | 14 | -74 | 102 | 53 | -82 | -50 | 41 | 23 | -92 | 43 | -132 | 115 |
| Depreciation & amort. | -53 | -52 | -57 | -29 | -12 | -1 | -3 | -3 | -3 | -3 | -2 | -0 | -3 | -20 |
| EBIT | 110 | 82 | -43 | -103 | 91 | 52 | -85 | -53 | 39 | 20 | -94 | 43 | -135 | 95 |
| Net financials | -1 | 4 | 3 | 4 | 2 | -1 | -1 | -2 | -3 | -3 | -3 | -2 | -2 | 0 |
| Profit before tax | 109 | 86 | -40 | -99 | 93 | 51 | -86 | -55 | 35 | 17 | -97 | 41 | -137 | 95 |
| Tax | 26 | 24 | -10 | 8 | -0 | -2 | 2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 83 | 62 | -30 | -108 | 93 | 54 | -89 | -55 | 35 | 17 | -97 | 41 | -137 | 95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 483 | 589 | 586 | 361 | 472 | 435 | 279 | 274 | 315 | 282 | 232 | 276 | 199 | 214 |
| Equity | 239 | 301 | 271 | 163 | 256 | 310 | 171 | 116 | 152 | 169 | 72 | 113 | -23 | 72 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 241 | 287 | 315 | 198 | 216 | 125 | 108 | 158 | 163 | 113 | 159 | 162 | 223 | 142 |
| Total debt | 241 | 287 | 315 | 198 | 216 | 125 | 108 | 158 | 163 | 113 | 159 | 162 | 223 | 142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2009 | — | — |
FD Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FC HOLDING SLAGELSE ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Flemming Damm Christiansen | Management | 0 companies |