| Revenue | DKK 27M | +110% |
| EBITDA | DKK 10,4M | +381% |
| Net profit | DKK 5,5M | +204% |
| Total assets | DKK 54,8M | -4% |
| Equity | DKK 22,1M | +65% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.985 | 13.038 | 23.353 | 16.880 | 19.384 | 18.482 | 16.719 | 17.037 | 18.866 | 18.680 | 27.038 | 23.343 | 12.858 | 26.962 |
| Staff expenses | -12.794 | -8.423 | -10.805 | -11.031 | -11.852 | -12.606 | -12.506 | -12.343 | -12.021 | -12.856 | -14.724 | -16.834 | -16.573 | -16.366 |
| EBITDA | 3.191 | 4.615 | 12.548 | 5.849 | 7.532 | 5.876 | 4.213 | 4.694 | 6.844 | 5.824 | 12.259 | 6.387 | -3.715 | 10.433 |
| Depreciation & amort. | -312 | -291 | -274 | -530 | -523 | -1.118 | -894 | -551 | -694 | -1.010 | -1.306 | -1.878 | -2.366 | -2.229 |
| EBIT | 2.879 | 4.324 | 12.274 | 5.319 | 7.008 | 4.757 | 3.319 | 4.144 | 6.150 | 4.814 | 10.953 | 4.509 | -6.081 | 8.204 |
| Net financials | -136 | -369 | -202 | -161 | -51 | -17 | 30 | -55 | 27 | -107 | -876 | -803 | -697 | -1.008 |
| Profit before tax | 2.743 | 3.954 | 12.072 | 5.158 | 6.957 | 4.740 | 3.349 | 4.089 | 6.177 | 4.707 | 10.076 | 3.707 | -6.778 | 7.196 |
| Tax | 715 | 1.029 | 2.841 | 1.417 | 1.476 | 1.084 | 733 | 950 | 1.376 | 954 | 2.211 | 950 | -1.466 | 1.693 |
| Net profit | 2.028 | 2.925 | 9.231 | 3.741 | 5.482 | 3.656 | 2.616 | 3.139 | 4.801 | 3.753 | 7.865 | 2.757 | -5.312 | 5.503 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.212 | 21.147 | 36.982 | 33.853 | 34.802 | 33.074 | 28.811 | 44.250 | 51.562 | 40.745 | 48.503 | 51.768 | 57.251 | 54.770 |
| Equity | 2.011 | 4.840 | 12.474 | 16.116 | 18.097 | 17.253 | 17.369 | 20.508 | 25.309 | 19.061 | 23.926 | 21.683 | 13.371 | 22.101 |
| Long-term debt | 408 | 379 | 361 | 0 | 5.978 | 1.022 | 866 | 666 | 699 | 2.801 | 2.883 | 1.136 | 1.125 | 3.032 |
| Short-term debt | 23.485 | 14.971 | 20.810 | 13.423 | 10.727 | 14.798 | 10.576 | 22.892 | 24.702 | 17.978 | 20.385 | 26.689 | 41.962 | 28.959 |
| Total debt | 23.894 | 15.350 | 21.170 | 13.423 | 16.705 | 15.820 | 11.442 | 23.557 | 25.401 | 20.779 | 23.267 | 27.826 | 43.087 | 31.990 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FSUN ApS | Company | 90.0% | 90.0% | 2025 |
LFONNES ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Sejersdal Uhl Nielsen | Chief Executive Officer | 0 companies |
| Lars Martinez - Fonnesbæk | Board of Directors | 0 companies |
| Carsten Bezaleel Raunsbæk | Chairman | 0 companies |
| Henrik Noes Jensen | Chairman | 0 companies |
| Mads Peter Lübeck | Chairman | 0 companies |
| Carl-Erik Uhl Nielsen | Chairman | 0 companies |
| Anne Sophie Nielsen | Chairman | 0 companies |
| Mogens Bitsch Bjerggaard | Board of Directors | 0 companies |
| Sophus Emil Iuel Nielsen | Board of Directors | 0 companies |
| Peter Bager | Chairman | 0 companies |