| Revenue | DKK 3,8M | -1% |
| EBITDA | DKK 968K | -16% |
| Net profit | DKK 213K | +9% |
| Total assets | DKK 24,3M | -9% |
| Equity | DKK 6,4M | +3% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.765 | 5.013 | 3.590 | 3.812 | 3.758 |
| Staff expenses | -2.087 | -2.551 | -2.684 | -2.653 | -2.791 |
| EBITDA | 1.678 | 2.462 | 905 | 1.159 | 968 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.678 | 2.462 | 905 | 1.159 | 968 |
| Net financials | -208 | -275 | -604 | -906 | -693 |
| Profit before tax | 1.470 | 2.187 | 301 | 252 | 275 |
| Tax | 329 | 483 | 68 | 57 | 62 |
| Net profit | 1.141 | 1.705 | 233 | 196 | 213 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 26.794 | 30.926 | 28.426 | 26.575 | 24.300 |
| Equity | 4.913 | 6.168 | 5.951 | 6.146 | 6.359 |
| Long-term debt | 13.160 | 19.341 | 0 | 0 | 0 |
| Short-term debt | 8.721 | 5.417 | 22.475 | 20.428 | 17.940 |
| Total debt | 21.881 | 24.758 | 22.475 | 20.428 | 17.940 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
FA Management | Management | 2015 |
JE Management | Management | 2015 |
MB Management | Management | 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2015 | |
| Chairman | 2015 | |
| Board of Directors | 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 15–19.99% | 15–19.99% | 2015 | |
| Company | 15–19.99% | 15–19.99% | 2015 | |
| Company | 15–19.99% | 15–19.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Andersen | Management | 0 companies |
| Johnny Elmelund | Management | 0 companies |
| Michael Bildsøe Møller | Management | 0 companies |
| Stig Jensen | Board of Directors | 0 companies |
| Hans Nørskov Henriksen | Chairman | 0 companies |
| Dan Larsen | Board of Directors | 0 companies |