| Revenue | DKK 15,2M | +29% |
| EBITDA | DKK 5,7M | +286% |
| Net profit | DKK -5,3M | +66% |
| Total assets | DKK 38,1M | +13% |
| Equity | DKK -17,7M | -28% |
| Employees | 21 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 979 | 3.033 | 5.747 | — | 8.461 | 12.323 | 20.035 | 22.941 | 14.901 | 24.137 | 15.751 | 11.782 | 15.152 |
| Staff expenses | -0 | -810 | -2.129 | -6.396 | -0 | -7.076 | -9.457 | -14.663 | -16.467 | -14.803 | -12.903 | -10.832 | -14.835 | -9.477 |
| EBITDA | — | 169 | 622 | -650 | -33 | 1.385 | 2.867 | 5.372 | 6.474 | 98 | 11.234 | 4.919 | -3.053 | 5.674 |
| Depreciation & amort. | -0 | 45 | -0 | -196 | -0 | -893 | -1.582 | -2.274 | -4.931 | -6.606 | -9.511 | -10.665 | -9.339 | -6.374 |
| EBIT | — | 124 | 622 | -845 | -33 | 491 | 1.285 | 3.098 | 1.543 | -6.508 | 1.723 | -5.746 | -12.392 | -700 |
| Net financials | 0 | 123 | 799 | -843 | 0 | 396 | -1.796 | -1.301 | -1.478 | -1.983 | -2.452 | -1.878 | -3.218 | -3.540 |
| Profit before tax | — | 247 | 1.421 | -1.689 | -33 | 887 | -512 | 1.797 | 65 | -8.491 | -729 | -7.625 | -15.610 | -4.240 |
| Tax | -0 | 45 | 183 | -197 | -0 | -89 | 265 | 393 | -104 | -2.370 | -688 | -2.145 | -0 | 1.100 |
| Net profit | — | 202 | 1.239 | -1.492 | -33 | 976 | -777 | 1.405 | 169 | -6.121 | -41 | -5.479 | -15.610 | -5.340 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 1.244 | 3.573 | 4.488 | 4.151 | 15.057 | 25.721 | 39.484 | 59.342 | 46.623 | 51.373 | 42.148 | 33.860 | 38.131 |
| Equity | — | 731 | 89 | 142 | 500 | 1.805 | 1.078 | 2.276 | 5.427 | 3.806 | 3.765 | -1.714 | -13.832 | -17.672 |
| Long-term debt | 0 | 12 | 508 | 0 | 0 | 0 | 0 | 4.985 | 4.953 | 10.011 | 21.931 | 13.799 | 28.745 | 40.917 |
| Short-term debt | 0 | 456 | 927 | 4.346 | 0 | 12.369 | 22.468 | 28.112 | 42.359 | 31.169 | 24.728 | 30.063 | 18.947 | 14.886 |
| Total debt | 0 | 468 | 1.435 | 4.346 | 0 | 12.369 | 22.468 | 33.097 | 47.312 | 41.180 | 46.659 | 43.862 | 47.692 | 55.803 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PARTOUT HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
| Individual | 25.0% | 25.0% | 2025 | |
SKYGATE HOLDING ApS | Company | 20.0% | 20.0% | 2021 |
EMLIKA ApS | Company | 5.0% | 5.0% | 2021 |
A-MS HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
LILLE FIX HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Nicolai Riskær Pedersen | Management | 0 companies |
| Ida Anne-Mette Sølbeck | Chairman | 0 companies |
| Joachim Snebang Vanggaard Jensen | Board of Directors | 0 companies |
| Michael Kai Petersen | Board of Directors | 0 companies |
| Christian Dulong Hoff | Chairman | 0 companies |
| Jens Vasehus | Chairman | 0 companies |
| Peter Ladegaard | Board of Directors | 0 companies |
| Betina Charlotte Nygaard | Board of Directors | 0 companies |
| Anders Haack Ibsen | Board of Directors | 0 companies |
| Claus Dyhr Christensen | Board of Directors | 0 companies |
| Jesper Johansen | Board of Directors | 0 companies |
| Bas Bernardus Welten | Board of Directors | 0 companies |