| Revenue | DKK 4,4M | +12% |
| EBITDA | DKK 1,5M | +18% |
| Net profit | DKK 1,2M | +12% |
| Total assets | DKK 1,1M | -30% |
| Equity | DKK -1,1M | +52% |
| Employees | 32 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.566 | 2.945 | 1.981 | 3.914 | 4.377 |
| Staff expenses | -4.022 | -3.070 | -2.602 | -2.673 | -2.882 |
| EBITDA | -1.456 | -125 | -621 | 1.241 | 1.463 |
| Depreciation & amort. | -89 | -89 | -0 | -109 | -59 |
| EBIT | -1.545 | -214 | -621 | 1.133 | 1.404 |
| Net financials | -141 | -72 | -5 | -100 | -246 |
| Profit before tax | -1.686 | -286 | -626 | 1.033 | 1.158 |
| Tax | 279 | -0 | -0 | -0 | -0 |
| Net profit | -1.965 | -286 | -626 | 1.033 | 1.158 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 727 | 797 | 630 | 1.522 | 1.062 |
| Equity | -2.906 | -3.192 | -576 | -2.226 | -1.068 |
| Long-term debt | 193 | 215 | 0 | 120 | 0 |
| Short-term debt | 3.439 | 3.774 | 1.206 | 3.628 | 2.130 |
| Total debt | 3.633 | 3.989 | 1.206 | 3.748 | 2.130 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FZ Management | Management | 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Former (3) | ||
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2019 – 2020 | |
| Deputy Chairman | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Zuschlag Christiansen | Management | 0 companies |
| Kim Gildberg | Board of Directors | 0 companies |
| Kim Rockhill | Chairman | 0 companies |
| Erik Herss | Board of Directors | 0 companies |
| Dorte Sommer Bærentzen | Board of Directors | 0 companies |
| Kari Killén | Board of Directors | 0 companies |
| Michael Hannberg | Board of Directors | 0 companies |
| May Jonna Olofsson | Deputy Chairman | 0 companies |
| Eva Bjarne Jensen | Board of Directors | 0 companies |