| Revenue | DKK 812K | -21% |
| EBITDA | DKK -312K | -15% |
| Net profit | DKK -283K | -10% |
| Total assets | DKK 4,2M | +0% |
| Equity | DKK 1,6M | -15% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -40 | 849 | 1.467 | 1.545 | 1.647 | 1.584 | 1.466 | 2.085 | 2.032 | 1.822 | 1.271 | 1.025 | 812 |
| Staff expenses | -270 | -708 | -807 | -1.003 | -1.179 | -1.175 | -1.244 | -1.260 | -1.259 | -1.186 | -1.225 | -1.295 | -1.125 |
| EBITDA | -309 | 141 | 660 | 542 | 468 | 409 | 222 | 825 | 773 | 636 | 46 | -271 | -312 |
| Depreciation & amort. | -58 | -76 | -76 | -78 | -84 | -27 | -54 | -22 | -22 | -19 | -0 | -9 | -9 |
| EBIT | -367 | 65 | 584 | 464 | 384 | 382 | 168 | 803 | 750 | 617 | 46 | -279 | -321 |
| Net financials | -10 | -36 | -32 | -36 | -32 | -26 | -22 | -13 | -13 | -12 | -11 | -43 | -42 |
| Profit before tax | -377 | 29 | 552 | 428 | 352 | 356 | 146 | 790 | 737 | 605 | 34 | -323 | -363 |
| Tax | -0 | -0 | 50 | 95 | 78 | 79 | 32 | 174 | 164 | 134 | 15 | -67 | -80 |
| Net profit | -377 | 29 | 502 | 333 | 273 | 277 | 113 | 616 | 573 | 472 | 19 | -256 | -283 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.351 | 2.073 | 3.014 | 3.114 | 3.506 | 3.943 | 3.941 | 4.634 | 4.826 | 4.463 | 4.858 | 4.147 | 4.168 |
| Equity | -297 | -269 | 233 | 567 | 840 | 1.117 | 1.231 | 1.847 | 2.169 | 2.386 | 2.144 | 1.888 | 1.605 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.648 | 2.341 | 2.772 | 2.538 | 2.661 | 2.824 | 2.710 | 2.787 | 2.657 | 2.076 | 2.714 | 2.259 | 2.563 |
| Total debt | 2.648 | 2.341 | 2.772 | 2.538 | 2.661 | 2.824 | 2.710 | 2.787 | 2.657 | 2.076 | 2.714 | 2.259 | 2.563 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SLAGELSE VINKOMPAGNI ApS | Company | 50.0% | 50.0% | 2023 |
| Individual | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Ditmar Nielsen | Management | 0 companies |
| Jan Ejlertsen | Chairman | 0 companies |
| Poul Erik Burchardt Larsen | Chairman | 0 companies |
| Michelle Fahlmann Karlsen | Board of Directors | 0 companies |