| Revenue | DKK 17M | -26% |
| EBITDA | DKK 7,1M | -41% |
| Net profit | DKK 1,8M | -55% |
| Total assets | DKK 34,8M | +0% |
| Equity | DKK 19,9M | +10% |
| Employees | 21 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.193 | 1.516 | 1.870 | 5.494 | 8.714 | 11.173 | 17.413 | 20.920 | 23.591 | 21.267 | 16.979 | 22.931 | 16.983 |
| Staff expenses | -832 | -1.261 | -1.451 | -4.756 | -8.028 | -8.525 | -9.900 | -11.852 | -13.490 | -12.454 | -9.169 | -10.888 | -9.837 |
| EBITDA | -330 | 254 | 419 | 739 | 672 | 2.648 | 7.513 | 9.068 | 10.101 | 8.813 | 7.810 | 12.043 | 7.146 |
| Depreciation & amort. | -15 | -15 | -22 | -511 | -334 | -1.409 | -3.821 | -4.348 | -4.939 | -6.886 | -6.631 | -6.359 | -4.425 |
| EBIT | -345 | 239 | 397 | 227 | 338 | 1.240 | 3.693 | 4.720 | 5.162 | 1.927 | 1.178 | 5.683 | 2.721 |
| Net financials | -61 | -41 | -52 | -261 | -575 | -476 | -607 | -529 | -450 | -133 | -176 | -553 | -389 |
| Profit before tax | -308 | 198 | 345 | -33 | -237 | 763 | 3.085 | 4.191 | 4.711 | 1.794 | 1.003 | 5.130 | 2.332 |
| Tax | -79 | 58 | 92 | -2 | -49 | 216 | 529 | 896 | 1.046 | -690 | 371 | 1.129 | 521 |
| Net profit | -224 | 140 | 253 | -31 | -188 | 548 | 2.557 | 3.295 | 3.666 | 2.484 | 631 | 4.001 | 1.811 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.091 | 3.549 | 3.539 | 13.588 | 17.591 | 18.436 | 29.676 | 31.475 | 30.104 | 25.421 | 34.749 | 34.800 | 34.775 |
| Equity | 344 | 320 | 538 | 506 | 918 | 1.466 | 4.022 | 7.317 | 10.983 | 13.467 | 14.098 | 18.099 | 19.910 |
| Long-term debt | 0 | 0 | 0 | 5.034 | 7.523 | 6.012 | 9.216 | 9.308 | 7.591 | 5.140 | 11.135 | 8.921 | 6.388 |
| Short-term debt | -2.747 | 3.221 | 2.990 | 7.950 | 9.101 | 10.695 | 15.645 | 13.627 | 10.155 | 6.078 | 8.215 | 6.483 | 7.158 |
| Total debt | -2.747 | 3.221 | 2.990 | 12.985 | 16.624 | 16.706 | 24.861 | 22.935 | 17.746 | 11.218 | 19.350 | 15.403 | 13.545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PO Management | Management | 2026 | — | — |
JN Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAURKILDE HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Ove Frandsen | Management | 0 companies |
| Jesper Nørlem Jacobsen | Management | 0 companies |