| Revenue | DKK 3,3M | -3% |
| EBITDA | DKK 8,2M | +74% |
| Net profit | DKK 5,3M | +121% |
| Total assets | DKK 77,4M | +17% |
| Equity | DKK 28,4M | +23% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 691 | 628 | 828 | 1.328 | 2.275 | 2.233 | 1.817 | 2.179 | 2.481 | 3.371 | 3.281 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 691 | 628 | 828 | 1.328 | 2.275 | 2.233 | 1.817 | 2.179 | 2.481 | 4.729 | 8.215 |
| Depreciation & amort. | -145 | -135 | -244 | -371 | -382 | -395 | -396 | -466 | -566 | -70 | -67 |
| EBIT | 546 | 493 | 584 | 957 | 1.893 | 1.838 | 1.421 | 1.713 | 1.915 | 4.659 | 8.148 |
| Net financials | -100 | -63 | -140 | -259 | -393 | -288 | -422 | -180 | -535 | -1.574 | -1.286 |
| Profit before tax | 446 | 430 | 444 | 698 | 1.500 | 1.550 | 1.000 | 1.533 | 1.379 | 3.085 | 6.862 |
| Tax | 121 | 103 | 78 | 155 | 334 | 341 | 220 | 338 | 300 | 679 | 1.551 |
| Net profit | 325 | 326 | 366 | 544 | 1.166 | 1.209 | 780 | 1.195 | 1.080 | 2.406 | 5.310 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.946 | 2.960 | 7.019 | 13.741 | 14.126 | 13.748 | 14.906 | 14.854 | 24.132 | 65.868 | 77.370 |
| Equity | 379 | 705 | 1.072 | 1.615 | 2.781 | 3.690 | 4.469 | 5.665 | 6.444 | 23.097 | 28.407 |
| Long-term debt | 1.621 | 1.625 | 4.191 | 1.316 | 7.573 | 6.993 | 6.597 | 5.865 | 5.604 | 5.317 | 31.722 |
| Short-term debt | 946 | 630 | 1.757 | 10.811 | 3.771 | 3.065 | 3.839 | 3.325 | 11.993 | 32.769 | 11.594 |
| Total debt | 2.567 | 2.255 | 5.947 | 12.126 | 11.345 | 10.058 | 10.436 | 9.190 | 17.597 | 38.087 | 43.316 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F.H.C. ApS | Company | 25.0% | 25.0% | 2022 |
Rustfri DK Holding ApS | Company | 25.0% | 25.0% | 2022 |
LUAM Invest ApS | Company | 25.0% | 25.0% | 2022 |
MARTIN STÆRKE HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Hjørne-Christensen | Management | 0 companies |
| Sammy Kiraz | Board of Directors | 0 companies |
| Martin Ahm Stærke | Chairman | 0 companies |
| Micki Eriksen | Board of Directors | 0 companies |