| Revenue | DKK 5,5M | +5% |
| EBITDA | DKK -698K | -188% |
| Net profit | DKK -667K | -235% |
| Total assets | DKK 3,4M | +27% |
| Equity | DKK 602K | -53% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.912 | 1.338 | 1.618 | 3.006 | 3.174 | 2.742 | 3.400 | 3.353 | 3.071 | 3.119 | 4.476 | 4.315 | 5.288 | 5.535 |
| Staff expenses | -1.215 | -639 | -1.035 | -1.533 | -2.757 | -2.731 | -2.444 | -2.991 | -3.320 | -3.228 | -4.360 | -4.035 | -4.495 | -6.233 |
| EBITDA | 71 | 232 | 28 | 759 | -384 | 11 | 956 | 362 | -249 | -109 | 116 | 280 | 793 | -698 |
| Depreciation & amort. | 29 | 29 | -29 | -34 | -15 | -15 | -17 | -19 | -16 | -14 | -17 | -21 | -18 | -40 |
| EBIT | 42 | 203 | -1 | 725 | -399 | -4 | 940 | 343 | -265 | -123 | 99 | 259 | 775 | -738 |
| Net financials | -2 | -4 | -8 | -4 | -14 | -34 | -37 | -14 | -20 | -19 | -31 | -81 | -120 | -67 |
| Profit before tax | 41 | 199 | -9 | 721 | -239 | -33 | 903 | 329 | -285 | -142 | 67 | 178 | 655 | -805 |
| Tax | 18 | 50 | 2 | 174 | 87 | 3 | 198 | 77 | -56 | -25 | 24 | 40 | 162 | -138 |
| Net profit | 23 | 149 | -11 | 548 | -326 | -35 | 705 | 252 | -229 | -117 | 43 | 138 | 492 | -667 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 722 | 692 | 823 | 1.621 | 1.469 | 1.872 | 2.241 | 2.197 | 2.392 | 3.416 | 3.403 | 3.300 | 2.671 | 3.391 |
| Equity | 261 | 410 | 299 | 847 | 20 | -15 | 690 | 942 | 713 | 596 | 639 | 777 | 1.269 | 602 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 441 | 254 | 498 | 745 | 1.449 | 1.887 | 1.481 | 1.156 | 1.637 | 2.803 | 2.722 | 2.441 | 1.264 | 2.789 |
| Total debt | 441 | 254 | 498 | 745 | 1.449 | 1.887 | 1.481 | 1.156 | 1.637 | 2.803 | 2.722 | 2.441 | 1.264 | 2.789 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FE Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EIBYE HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Eibye | Chief Executive Officer | 0 companies |