| Revenue | DKK 10,6M | +36% |
| EBITDA | DKK 1,5M | +189% |
| Net profit | DKK 3,3M | +266% |
| Total assets | DKK 5,2M | +85% |
| Equity | DKK 374K | +113% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98 | 469 | 557 | 929 | 613 | 613 | 1.165 | 2.529 | 3.432 | 3.466 | 4.675 | 5.104 | 7.782 | 10.608 |
| Staff expenses | -8 | -340 | -674 | -976 | -2.442 | -3.519 | -4.880 | -4.459 | -4.181 | -5.049 | -6.573 | -8.634 | -9.438 | -9.137 |
| EBITDA | 90 | 129 | -118 | -47 | -1.830 | -2.906 | -3.715 | -1.930 | -748 | -1.583 | -1.898 | -3.530 | -1.656 | 1.471 |
| Depreciation & amort. | -25 | -25 | -24 | -24 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 65 | 104 | -142 | -71 | -1.830 | -2.906 | -3.715 | -1.930 | -748 | -1.583 | -1.898 | -3.530 | -1.656 | 1.471 |
| Net financials | -3 | -1 | -3 | -6 | -1 | -1 | -4 | -11 | -63 | -44 | -97 | -228 | -318 | -204 |
| Profit before tax | 63 | 103 | -144 | -78 | -1.831 | -2.907 | -3.719 | -1.941 | -811 | -1.627 | -1.995 | -3.758 | -1.974 | 1.267 |
| Tax | 17 | 28 | -31 | -15 | -392 | -639 | -817 | -426 | -164 | -146 | -573 | -8 | -0 | -2.020 |
| Net profit | 45 | 75 | -114 | -62 | -1.438 | -2.268 | -2.902 | -1.515 | -647 | -1.481 | -1.422 | -3.750 | -1.974 | 3.286 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 318 | 380 | 291 | 609 | 3.089 | 1.328 | 2.375 | 1.872 | 2.501 | 2.124 | 7.361 | 4.986 | 2.790 | 5.163 |
| Equity | 115 | 191 | 77 | 15 | 2.577 | 309 | 1.407 | 392 | -255 | -1.236 | 3.692 | -825 | -2.799 | 374 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65 | 295 | 1.363 | 1.889 | 2.042 | 1.681 | 1.084 |
| Short-term debt | 184 | 179 | 214 | 594 | 512 | 1.019 | 968 | 1.415 | 2.460 | 1.997 | 1.779 | 3.769 | 3.909 | 3.705 |
| Total debt | 184 | 179 | 214 | 594 | 512 | 1.019 | 968 | 1.480 | 2.755 | 3.360 | 3.669 | 5.812 | 5.590 | 4.789 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BJERGØ HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
Dissing Company ApS | Company | 25.0% | 25.0% | 2022 |
Erichsen.net Holding ApS | Company | 5.0% | 5.0% | 2016 |
Compounding Capital ApS | Company | 5.0% | 5.0% | 2022 |
DC2 Ejendomme ApS | Company | 25.0% | 25.0% | 2016 |
CLP HOLDING ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Bjergø | Management | 0 companies |
| Rasmus Kjølhede Porsgaard | Board of Directors | 0 companies |
| Kasper Grundtvig Knokgaard | Chairman | 0 companies |
| Rasmus Dissing Pedersen | Board of Directors | 0 companies |