| Revenue | DKK 5,7M | +23% |
| EBITDA | DKK 2,8M | +23% |
| Net profit | DKK 1,7M | +34% |
| Total assets | DKK 12,2M | +23% |
| Equity | DKK 5,9M | +32% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | 156 | 249 | 332 | 437 | 848 | 1.418 | 2.061 | 3.344 | 2.553 | 3.119 | 4.659 | 5.746 |
| Staff expenses | -166 | -160 | -162 | -199 | -284 | -356 | -857 | -1.531 | -1.901 | -1.771 | -2.073 | -2.367 | -2.937 |
| EBITDA | -170 | -5 | 88 | 133 | 154 | 492 | 562 | 530 | 1.443 | 782 | 1.046 | 2.292 | 2.809 |
| Depreciation & amort. | 15 | -15 | -5 | -0 | -0 | -0 | -0 | -0 | -16 | -62 | -70 | -235 | -291 |
| EBIT | -185 | -20 | 82 | 133 | 154 | 492 | 562 | 530 | 1.427 | 720 | 976 | 2.057 | 2.518 |
| Net financials | -77 | -94 | -72 | -65 | -53 | -42 | -17 | -16 | -37 | -37 | -133 | -443 | -349 |
| Profit before tax | -263 | -114 | 11 | 68 | 101 | 450 | 544 | 513 | 1.389 | 683 | 843 | 1.614 | 2.169 |
| Tax | -65 | -8 | 2 | 17 | 28 | 100 | 123 | 116 | 303 | 155 | 186 | 362 | 497 |
| Net profit | -198 | -106 | 9 | 50 | 73 | 350 | 421 | 397 | 1.086 | 529 | 657 | 1.252 | 1.672 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 949 | 685 | 611 | 735 | 655 | 1.080 | 1.717 | 2.187 | 3.915 | 3.861 | 4.333 | 9.911 | 12.169 |
| Equity | -223 | -328 | -320 | -269 | -196 | 154 | 576 | 973 | 2.059 | 2.587 | 3.244 | 4.496 | 5.929 |
| Long-term debt | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 3.798 | 3.448 |
| Short-term debt | 1.163 | 1.014 | 930 | 1.004 | 851 | 925 | 1.141 | 1.164 | 1.856 | 1.274 | 1.089 | 1.617 | 2.792 |
| Total debt | 1.172 | 1.014 | 930 | 1.004 | 851 | 925 | 1.141 | 1.214 | 1.856 | 1.274 | 1.089 | 5.415 | 6.240 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 20.0% | 20.0% | 2020 | |
| Individual | 20.0% | 20.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Frede Kjærgård Pedersen | Founder | 0 companies |