| Revenue | DKK 10,4M | +63% |
| EBITDA | DKK 745K | +31% |
| Net profit | DKK 564K | +44% |
| Total assets | DKK 2,9M | -12% |
| Equity | DKK 1,3M | +75% |
| Employees | 38 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.895 | 3.954 | 3.905 | 3.080 | 3.041 | 3.742 | 6.391 | 10.394 |
| Staff expenses | -3.758 | -3.188 | -3.197 | -2.938 | -2.968 | -3.995 | -5.823 | -9.649 |
| EBITDA | 138 | 766 | 708 | 143 | 73 | -259 | 567 | 745 |
| Depreciation & amort. | -143 | -143 | -145 | -148 | -151 | -151 | -149 | -0 |
| EBIT | -5 | 623 | 562 | -6 | -78 | -410 | 418 | 745 |
| Net financials | -14 | -18 | -11 | -4 | -35 | -17 | -25 | -31 |
| Profit before tax | -19 | 605 | 552 | -9 | -113 | -427 | 393 | 714 |
| Tax | 9 | 140 | 123 | 12 | -0 | -0 | -0 | 150 |
| Net profit | -28 | 465 | 429 | -21 | -113 | -427 | 393 | 564 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.624 | 1.795 | 1.979 | 1.833 | 2.889 | 2.331 | 3.308 | 2.921 |
| Equity | 22 | 487 | 916 | 895 | 782 | 355 | 749 | 1.313 |
| Long-term debt | 0 | 0 | 32 | 79 | 668 | 275 | 511 | 300 |
| Short-term debt | 1.602 | 1.308 | 1.030 | 859 | 1.439 | 1.701 | 2.048 | 1.307 |
| Total debt | 1.602 | 1.308 | 1.062 | 938 | 2.107 | 1.976 | 2.559 | 1.608 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Andreas Legarth Holding ApS | Company | 66.7% | 66.7% | 2024 |
Thordal Nielsen Holding ApS | Company | 25.0% | 25.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Thordal Nielsen | Chief Executive Officer | 0 companies |
| Andreas Bolvig Legarth | Chairman | 0 companies |