| Revenue | DKK 13,2M | -23% |
| EBITDA | DKK -6K | -100% |
| Net profit | DKK -361K | -136% |
| Total assets | DKK 52,5M | -7% |
| Equity | DKK 30,1M | +0% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.560 | 4.060 | 8.307 | 16.883 | 15.236 | 16.152 | 19.832 | 15.950 | 19.844 | 21.406 | 15.379 | 17.257 | 13.208 |
| Staff expenses | -2.395 | -3.289 | -4.302 | -6.318 | -8.438 | -9.411 | -14.182 | -13.204 | -11.930 | -13.387 | -11.766 | -12.514 | -13.549 |
| EBITDA | 2.165 | 771 | 4.005 | 10.565 | 6.798 | 6.741 | 5.649 | 2.747 | 7.915 | 8.019 | 3.613 | 4.527 | -6 |
| Depreciation & amort. | -111 | -118 | -81 | -339 | -405 | -378 | -534 | -976 | -1.168 | -1.109 | -691 | -551 | -277 |
| EBIT | 2.054 | 652 | 3.923 | 10.225 | 6.393 | 6.363 | 5.116 | 1.770 | 6.746 | 6.911 | 2.921 | 3.975 | -283 |
| Net financials | -333 | -338 | -367 | -367 | 244 | -909 | -350 | -78 | -261 | -1.410 | 515 | -2.705 | -181 |
| Profit before tax | 1.720 | 315 | 3.556 | 9.858 | 6.637 | 5.454 | 4.766 | 1.692 | 6.486 | 5.501 | 3.436 | 1.270 | -464 |
| Tax | 441 | 106 | 902 | 2.369 | 1.505 | 1.194 | 1.137 | 464 | 2.036 | 1.658 | 703 | 269 | -103 |
| Net profit | 1.279 | 209 | 2.654 | 7.489 | 5.132 | 4.260 | 3.628 | 1.229 | 4.450 | 3.843 | 2.733 | 1.001 | -361 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.029 | 5.567 | 11.284 | 20.197 | 22.323 | 24.563 | 31.336 | 39.726 | 39.514 | 52.833 | 66.796 | 56.515 | 52.475 |
| Equity | -151 | 57 | 2.231 | 9.804 | 14.277 | 16.774 | 21.317 | 22.495 | 26.008 | 27.826 | 28.681 | 30.060 | 30.065 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 946 | 578 | 1.243 | 625 | 975 |
| Short-term debt | 5.180 | 5.510 | 9.052 | 10.375 | 8.046 | 7.789 | 9.961 | 17.232 | 12.560 | 24.429 | 36.872 | 25.830 | 21.435 |
| Total debt | 5.180 | 5.510 | 9.052 | 10.375 | 8.046 | 7.789 | 9.961 | 17.232 | 13.506 | 25.007 | 38.115 | 26.456 | 22.409 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DRH HOLDING, HERNING ApS | Company | 33.3% | 10.0% | 2012 |
FVH HOLDING ApS | Company | 33.3% | 66.7% | 2012 |
JKRÜGER HOLDING ApS | Company | 33.3% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Krüger Hussak | Management | 0 companies |
| Kurt Mikael Andersen | Chairman | 0 companies |
| Daniel Dahl Henriksen | Board of Directors | 0 companies |
| Ivan Alois Due Hussak | Chairman | 0 companies |
| Jannie Krüger Hussak | Board of Directors | 0 companies |
| Kurt Lunde | Chairman | 0 companies |