| Revenue | DKK 20,5M | +56% |
| EBITDA | DKK 3,2M | +20% |
| Net profit | DKK 1,6M | +3% |
| Total assets | DKK 13,9M | +26% |
| Equity | DKK 4,2M | +63% |
| Employees | 93 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 241 | 705 | 473 | 822 | 3.263 | 6.600 | 13.166 | 20.497 |
| Staff expenses | -1 | -5 | -4 | -138 | -1.658 | -4.412 | -10.492 | -17.298 |
| EBITDA | 239 | 699 | 468 | 684 | 1.605 | 2.187 | 2.674 | 3.199 |
| Depreciation & amort. | -56 | -36 | -37 | -28 | -65 | -305 | -401 | -666 |
| EBIT | 184 | 664 | 432 | 655 | 1.540 | 1.883 | 2.273 | 2.533 |
| Net financials | 0 | -2 | -16 | -33 | -53 | -90 | -264 | -430 |
| Profit before tax | 184 | 661 | 416 | 622 | 1.487 | 1.793 | 2.009 | 2.103 |
| Tax | 42 | 148 | 94 | 139 | 329 | 401 | 449 | 488 |
| Net profit | 142 | 513 | 322 | 483 | 1.158 | 1.392 | 1.560 | 1.614 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 302 | 1.006 | 1.358 | 2.428 | 3.570 | 6.592 | 11.036 | 13.916 |
| Equity | 192 | 635 | 557 | 741 | 1.398 | 1.990 | 2.550 | 4.164 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 407 | 511 | 362 |
| Short-term debt | 110 | 370 | 798 | 1.678 | 2.136 | 4.140 | 7.866 | 9.139 |
| Total debt | 110 | 370 | 798 | 1.678 | 2.136 | 4.547 | 8.377 | 9.501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Familien Agesen Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Agesen | Management | 0 companies |
| Niels Agesen | Board of Directors | 0 companies |
| Trine Agesen | Board of Directors | 0 companies |
| Andreas Agesen | Chairman | 0 companies |