| Revenue | DKK 4,7M | +10% |
| EBITDA | DKK 850K | -6% |
| Net profit | DKK 497K | +5% |
| Total assets | DKK 3M | +8% |
| Equity | DKK 1,9M | +5% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.100 | 3.689 | 3.895 | 4.286 | 4.719 |
| Staff expenses | -2.719 | -3.304 | -2.954 | -3.386 | -3.784 |
| EBITDA | 381 | 385 | 941 | 900 | 850 |
| Depreciation & amort. | -19 | -28 | -75 | -247 | -209 |
| EBIT | 362 | 357 | 866 | 653 | 641 |
| Net financials | -9 | -6 | -52 | -36 | 0 |
| Profit before tax | 353 | 351 | 814 | 617 | 641 |
| Tax | 83 | 82 | 184 | 145 | 144 |
| Net profit | 270 | 269 | 630 | 472 | 497 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.147 | 2.321 | 2.505 | 2.753 | 2.960 |
| Equity | 282 | 351 | 781 | 1.797 | 1.894 |
| Long-term debt | 175 | 175 | 159 | 143 | 135 |
| Short-term debt | 1.690 | 1.794 | 1.547 | 813 | 932 |
| Total debt | 1.865 | 1.969 | 1.706 | 956 | 1.067 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FS Management | Management | 2017 |
EB Management | Management | 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2018 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Sparvath Frederiksen | Management | 0 companies |
| Ejgil Brinch Lihn | Management | 0 companies |
| Jens Røjmer Søndergaard | Chairman | 0 companies |