| Revenue | DKK 5,4M | +14% |
| EBITDA | DKK 1,3M | +32% |
| Net profit | DKK 975K | +211% |
| Total assets | DKK 9M | +26% |
| Equity | DKK 2,4M | +69% |
| Employees | 16 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -168 | 2.627 | 3.901 | 5.278 | 4.729 | 5.393 |
| Staff expenses | -1.136 | -2.568 | -3.172 | -3.591 | -3.714 | -4.048 |
| EBITDA | -1.304 | 59 | 729 | 1.687 | 1.016 | 1.337 |
| Depreciation & amort. | -286 | -735 | -777 | -676 | -526 | -404 |
| EBIT | -1.590 | -676 | -48 | 1.010 | 490 | 933 |
| Net financials | -22 | -50 | -33 | -31 | -111 | -61 |
| Profit before tax | -1.613 | -726 | -80 | 979 | 378 | 871 |
| Tax | -0 | -0 | -0 | 60 | 65 | -103 |
| Net profit | -1.613 | -726 | -80 | 919 | 314 | 975 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 6.876 | 7.026 | 7.405 | 7.611 | 7.152 | 8.978 |
| Equity | -1.213 | -1.939 | -2.019 | 1.100 | 1.414 | 2.389 |
| Long-term debt | 754 | 845 | 705 | 228 | 33 | 0 |
| Short-term debt | 7.335 | 8.120 | 8.719 | 6.284 | 5.705 | 6.589 |
| Total debt | 8.088 | 8.965 | 9.424 | 6.511 | 5.738 | 6.589 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FP Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VaVi Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Petersen | Management | 0 companies |
| Ole Jepsen | Chairman | 0 companies |
| Jesper Hansen | Board of Directors | 0 companies |
| Klaus Paysen | Board of Directors | 0 companies |
| Søren Paw Hansen | Board of Directors | 0 companies |