| Revenue | DKK 9,1M | -5% |
| EBITDA | DKK -59K | -105% |
| Net profit | DKK -158K | -120% |
| Total assets | DKK 8,2M | -16% |
| Equity | DKK 3,8M | -4% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.379 | 12.357 | 8.797 | 9.638 | 9.131 |
| Staff expenses | -6.853 | -7.830 | -7.226 | -8.540 | -9.190 |
| EBITDA | 526 | 4.528 | 1.571 | 1.098 | -59 |
| Depreciation & amort. | -123 | -123 | -123 | -131 | -139 |
| EBIT | 404 | 4.405 | 1.448 | 967 | -198 |
| Net financials | -27 | -22 | 160 | 62 | 0 |
| Profit before tax | 377 | 4.382 | 1.607 | 1.028 | -198 |
| Tax | 97 | 976 | 368 | 243 | -39 |
| Net profit | 280 | 3.406 | 1.239 | 786 | -158 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.897 | 13.589 | 13.558 | 9.726 | 8.203 |
| Equity | 3.189 | 6.595 | 4.335 | 3.920 | 3.762 |
| Long-term debt | 399 | 404 | 418 | 431 | 447 |
| Short-term debt | 3.255 | 5.633 | 7.870 | 4.745 | 3.284 |
| Total debt | 3.653 | 6.037 | 8.288 | 5.176 | 3.730 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FK Management | Management | 2016 |
SC Founder | Founder | 2009 |
| Former (1) | ||
BA Management | Management | 2009 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2009 | |
| Board of Directors | 2014 | |
| Board of Directors | 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Kragerup | Management | 0 companies |
| Steen Claus Mogensen | Founder | 0 companies |
| Bjarne Alex Nielsen | Management | 0 companies |
| Ole Brenting | Board of Directors | 0 companies |
| Ole Ingemann Christensen | Board of Directors | 0 companies |
| Lena Brenting | Board of Directors | 0 companies |