| Revenue | DKK 16,5M | +38% |
| EBITDA | DKK 2,9M | -46% |
| Net profit | DKK 2,1M | -48% |
| Total assets | DKK 10,2M | -15% |
| Equity | DKK 2,6M | -43% |
| Employees | 25 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 1.025 | 523 | 2.441 | 5.064 | 11.963 | 16.473 |
| Staff expenses | -833 | -203 | -1.065 | -3.136 | -6.648 | -13.601 |
| EBITDA | 192 | 320 | 1.376 | 1.928 | 5.310 | 2.871 |
| Depreciation & amort. | -0 | -26 | -29 | -29 | -9 | -16 |
| EBIT | 192 | 294 | 1.347 | 1.899 | 5.301 | 2.856 |
| Net financials | -17 | -6 | 2 | -53 | -77 | -130 |
| Profit before tax | 175 | 288 | 1.349 | 1.846 | 5.224 | 2.725 |
| Tax | 40 | 68 | 299 | 420 | 1.175 | 635 |
| Net profit | 136 | 220 | 1.049 | 1.426 | 4.050 | 2.091 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 1.441 | 1.178 | 2.970 | 5.383 | 12.002 | 10.235 |
| Equity | 186 | 406 | 1.055 | 1.911 | 4.466 | 2.557 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.255 | 770 | 1.915 | 3.472 | 7.537 | 7.678 |
| Total debt | 1.255 | 770 | 1.915 | 3.472 | 7.537 | 7.678 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thurnbull Holding ApS | Company | 50.0% | 50.0% | 2021 |
Birkbøll Holding ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Birkbøll | Management | 0 companies |
| Mikkel Vibe | Chairman | 0 companies |
| Martin Thurnbull Thomsen | Board of Directors | 0 companies |
| Morten Stevn Nielsen | Board of Directors | 0 companies |