| Revenue | DKK 6M | +20% |
| EBITDA | DKK 1,8M | +91% |
| Net profit | DKK 900K | +268% |
| Total assets | DKK 7M | -10% |
| Equity | DKK 4,1M | +23% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.844 | 3.416 | 4.341 | 7.418 | 8.526 | 7.482 | 5.140 | 7.493 | 5.657 | 4.986 | 5.996 |
| Staff expenses | -1.277 | -2.949 | -2.949 | -5.325 | -6.458 | -6.984 | -6.848 | -5.027 | -4.507 | -4.019 | -3.837 |
| EBITDA | 567 | 467 | 1.212 | 2.092 | 2.068 | 435 | -1.708 | 2.467 | 1.150 | 966 | 1.843 |
| Depreciation & amort. | -0 | -0 | -15 | -212 | -840 | -246 | -388 | -439 | -418 | -582 | -599 |
| EBIT | 567 | 467 | 1.197 | 1.881 | 1.227 | 190 | -2.096 | 2.028 | 732 | 384 | 1.244 |
| Net financials | -15 | -8 | -23 | -64 | -158 | -130 | -27 | -30 | 12 | -71 | -91 |
| Profit before tax | 552 | 459 | 1.174 | 1.817 | 1.070 | 60 | -2.123 | 1.998 | 744 | 313 | 1.153 |
| Tax | 133 | 111 | 261 | 407 | 237 | 27 | -467 | 415 | 142 | 69 | 253 |
| Net profit | 420 | 348 | 913 | 1.410 | 833 | 33 | -1.656 | 1.583 | 601 | 244 | 900 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 754 | 1.190 | 1.893 | 6.713 | 7.226 | 6.261 | 4.918 | 7.490 | 5.629 | 7.722 | 6.982 |
| Equity | 152 | 500 | 912 | 2.322 | 3.155 | 3.080 | 1.424 | 3.007 | 3.358 | 3.353 | 4.131 |
| Long-term debt | 0 | 0 | 0 | 3.001 | 2.345 | 0 | 0 | 776 | 489 | 855 | 575 |
| Short-term debt | 284 | 689 | 980 | 1.334 | 1.653 | 3.105 | 3.494 | 3.694 | 1.781 | 3.457 | 2.276 |
| Total debt | 602 | 689 | 980 | 4.335 | 3.998 | 3.105 | 3.494 | 4.470 | 2.270 | 4.312 | 2.851 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2014 | — | — |
JH Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOFMAN HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Mortensen | Management | 0 companies |
| Jon Hofman Ibsen | Management | 0 companies |
| Ditte Hofman Ibsen | Board of Directors | 0 companies |
| Lene Holmgaard Lange | Chairman | 0 companies |