| Revenue | DKK 51,2M | -12% |
| EBITDA | DKK -3,3M | -156% |
| Net profit | DKK -5,1M | -502% |
| Total assets | DKK 93,5M | -18% |
| Equity | DKK 12,8M | -28% |
| Employees | 57 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34.468 | 41.618 | 34.316 | 22.033 | 31.424 | 39.502 | 41.042 | 39.394 | 58.233 | 51.187 |
| Staff expenses | -27.824 | -31.027 | -30.604 | -32.360 | -36.376 | -34.896 | -39.410 | -45.139 | -52.449 | -54.442 |
| EBITDA | 6.554 | 10.589 | 3.695 | -10.327 | -4.952 | 4.606 | 1.632 | -5.745 | 5.784 | -3.255 |
| Depreciation & amort. | -2.846 | -2.985 | -3.291 | -2.937 | -1.947 | -1.955 | -2.027 | -2.176 | -2.193 | -1.926 |
| EBIT | 3.708 | 7.604 | 404 | -13.264 | -6.899 | 2.651 | -395 | -7.921 | 3.591 | -5.181 |
| Net financials | -593 | -298 | -270 | -213 | 348 | -117 | -181 | -720 | -2.066 | -316 |
| Profit before tax | 3.289 | 7.306 | 134 | -13.477 | -6.551 | 2.534 | -576 | -8.641 | 1.525 | -5.497 |
| Tax | 371 | -274 | 35 | -1.241 | -920 | 172 | -676 | 128 | 260 | -418 |
| Net profit | 2.918 | 7.580 | 99 | -12.236 | -5.631 | 2.362 | 100 | -8.769 | 1.265 | -5.079 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.461 | 39.954 | 46.516 | 30.189 | 37.708 | 40.104 | 54.505 | 88.557 | 114.201 | 93.503 |
| Equity | 18.151 | 22.731 | 22.830 | 15.594 | 16.963 | 19.325 | 18.425 | 16.623 | 17.869 | 12.846 |
| Long-term debt | 107 | 83 | 57 | 31 | 0 | 0 | 2.003 | 0 | 0 | 0 |
| Short-term debt | 19.948 | 15.379 | 21.851 | 13.301 | 19.450 | 17.873 | 33.219 | 71.015 | 94.189 | 77.005 |
| Total debt | 20.055 | 15.462 | 21.908 | 13.332 | 19.450 | 17.873 | 35.222 | 71.015 | 94.189 | 77.005 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BH Management | Management | 2015 | — | — |
PT Management | Management | 2015 | — | — |
FE Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2017 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ORDYHNA HOLDING A/S | Company | 90.0% | 100.0% | 2015 |
FPO Holding ApS | Company | 5.0% | 0.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Hedegaard-Knudsen | Management | 0 companies |
| Philip Tranberg Moe | Management | 0 companies |
| Frank Erik Just Poulsen | Chief Executive Officer | 0 companies |
| Morten Rønnov Hansen | Board of Directors | 0 companies |
| Steven Møller Olsen | Board of Directors | 0 companies |
| Kenneth Emil Ajslev | Chairman | 0 companies |
| Torben Alexander von Lowzow | Deputy Chairman | 0 companies |
| Jørgen Ajslev | Chairman | 0 companies |