| Revenue | DKK 3,6M | -23% |
| EBITDA | DKK 522K | -12% |
| Net profit | DKK 221K | +48% |
| Total assets | DKK 2,4M | +7% |
| Equity | DKK 721K | -16% |
| Employees | 13 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 986 | 1.319 | 1.398 | 3.038 | 4.377 | 4.612 | 3.560 |
| Staff expenses | -605 | -1.080 | -785 | -2.350 | -3.660 | -3.942 | -3.039 |
| EBITDA | 381 | 239 | 613 | 688 | 689 | 591 | 522 |
| Depreciation & amort. | -160 | -55 | -169 | -350 | -294 | -367 | -230 |
| EBIT | 221 | 184 | 444 | 338 | 395 | 224 | 291 |
| Net financials | -0 | 4 | -9 | -49 | -34 | -30 | -8 |
| Profit before tax | 221 | 188 | 435 | 289 | 361 | 194 | 284 |
| Tax | 54 | 43 | 97 | 64 | 80 | 45 | 62 |
| Net profit | 167 | 145 | 339 | 225 | 281 | 150 | 221 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 370 | 520 | 852 | 2.568 | 2.255 | 2.229 | 2.391 |
| Equity | 167 | 185 | 379 | 604 | 885 | 855 | 721 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 203 | 326 | 411 | 1.925 | 1.321 | 1.315 | 1.602 |
| Total debt | 203 | 326 | 411 | 1.925 | 1.321 | 1.315 | 1.602 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Madsen Investments ApS | Company | 25.0% | 25.0% | 2025 |
Liland Holding ApS | Company | 25.0% | 25.0% | 2025 |
Munkholm Holding af 2018 ApS | Company | 25.0% | 25.0% | 2025 |
JHR Holding anno 2023 ApS | Company | 25.0% | 25.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Briand Madsen | Management | 0 companies |
| Jeppe Hedegaard Rasmussen | Board of Directors | 0 companies |
| Jesper Hedegaard | Chairman | 0 companies |
| Lasse Munkholm Svantemann | Board of Directors | 0 companies |
| Kenny Liland | Board of Directors | 0 companies |