| Revenue | DKK 12,4M | +25% |
| EBITDA | DKK 5,5M | +80% |
| Net profit | DKK 3,4M | +130% |
| Total assets | DKK 8,4M | +20% |
| Equity | DKK 4,5M | +28% |
| Employees | 11 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -66 | 32 | -743 | -280 | 174 | 3.514 | 6.382 | 7.984 | 7.210 | 9.932 | 12.383 |
| Staff expenses | -590 | -549 | -224 | -259 | -497 | -1.162 | -2.556 | -3.733 | -4.674 | -6.863 | -6.856 |
| EBITDA | -656 | -517 | -967 | -539 | -323 | 2.352 | 3.826 | 4.251 | 2.536 | 3.069 | 5.527 |
| Depreciation & amort. | -105 | -682 | -500 | -736 | -906 | -1.076 | -1.214 | -1.150 | -1.193 | -1.193 | -1.234 |
| EBIT | -761 | -1.200 | -1.468 | -1.275 | -1.229 | 1.276 | 2.612 | 3.101 | 1.343 | 1.876 | 4.293 |
| Net financials | -27 | -94 | -104 | -136 | -172 | -183 | -179 | -57 | -58 | -5 | 11 |
| Profit before tax | -788 | -1.294 | -1.572 | -1.411 | -1.401 | 1.093 | 2.433 | 3.044 | 1.285 | 1.871 | 4.305 |
| Tax | -184 | -274 | -347 | -288 | -306 | 242 | 535 | 677 | 286 | 414 | 952 |
| Net profit | -604 | -1.020 | -1.225 | -1.123 | -1.095 | 850 | 1.898 | 2.367 | 999 | 1.457 | 3.352 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.495 | 3.826 | 4.363 | 4.976 | 5.953 | 7.115 | 9.411 | 5.756 | 7.070 | 6.986 | 8.409 |
| Equity | -554 | -554 | -1.794 | -2.917 | -4.012 | -3.161 | -1.264 | 1.103 | 2.102 | 3.559 | 4.548 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.049 | 4.380 | 6.158 | 7.893 | 9.965 | 10.277 | 10.392 | 3.740 | 4.120 | 2.617 | 3.105 |
| Total debt | 4.049 | 4.380 | 6.158 | 7.893 | 9.965 | 10.277 | 10.392 | 3.740 | 4.120 | 2.617 | 3.105 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HIH DK ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Kastell Bengtsson | Management | 0 companies |
| Jannik Per Woxholth | Chairman | 0 companies |