| Revenue | DKK 335K | -6% |
| EBITDA | DKK 39K | +120% |
| Net profit | DKK 35K | +123% |
| Total assets | DKK 245K | +97% |
| Equity | DKK 83K | +73% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 530 | 566 | 551 | 301 | 539 | 449 | 565 | 565 | 357 | 335 |
| Staff expenses | -482 | -523 | -494 | -443 | -539 | -513 | -482 | -435 | -553 | -296 |
| EBITDA | 49 | 44 | 58 | -142 | 0 | -64 | 83 | 130 | -196 | 39 |
| Depreciation & amort. | -39 | -46 | -52 | -56 | -56 | -56 | -48 | -3 | -0 | -0 |
| EBIT | 9 | -2 | 5 | -198 | -55 | -119 | 34 | 127 | -196 | 39 |
| Net financials | -1 | -0 | -3 | -0 | -2 | -1 | -2 | -2 | 0 | -2 |
| Profit before tax | 9 | -2 | 3 | 198 | -57 | -120 | 33 | 125 | -196 | 41 |
| Tax | 3 | 0 | 2 | 42 | -11 | -25 | 8 | 30 | -42 | 6 |
| Net profit | 5 | -3 | 0 | -156 | -46 | -95 | 25 | 95 | -154 | 35 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 633 | 548 | 535 | 339 | 256 | 277 | 211 | 311 | 125 | 245 |
| Equity | 382 | 379 | 379 | 223 | 177 | 82 | 107 | 202 | 48 | 83 |
| Long-term debt | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 187 | 125 | 118 | 115 | 79 | 195 | 104 | 109 | 77 | 162 |
| Total debt | 198 | 125 | 118 | 115 | 79 | 195 | 104 | 109 | 77 | 162 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frank Brodersen Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Dahl Brodersen | Management | 0 companies |