| Revenue | DKK 6,5M | +4% |
| EBITDA | DKK 1,1M | +49% |
| Net profit | DKK -1,6M | -7% |
| Total assets | DKK 8,1M | -33% |
| Equity | DKK -1,8M | -879% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 5.758 | 5.172 | 9.026 | 8.253 | 6.288 | 6.515 |
| Staff expenses | -5.244 | -4.118 | -6.050 | -6.238 | -5.557 | -5.426 |
| EBITDA | 508 | 1.054 | 2.976 | 2.015 | 730 | 1.089 |
| Depreciation & amort. | -725 | -1.230 | -1.426 | -1.577 | -2.275 | -2.172 |
| EBIT | -217 | -176 | 1.550 | 438 | -1.545 | -1.083 |
| Net financials | 31 | -141 | -96 | -252 | -369 | -347 |
| Profit before tax | -186 | -317 | 1.454 | 186 | -1.914 | -1.430 |
| Tax | -20 | -101 | 347 | 74 | -390 | 201 |
| Net profit | -166 | -215 | 1.107 | 113 | -1.524 | -1.630 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 7.587 | 7.235 | 9.684 | 12.328 | 12.130 | 8.106 |
| Equity | 334 | 119 | 1.226 | 1.338 | -185 | -1.816 |
| Long-term debt | 2.894 | 3.757 | 2.972 | 2.055 | 1.441 | 928 |
| Short-term debt | 4.359 | 3.359 | 5.371 | 8.746 | 10.874 | 8.994 |
| Total debt | 7.253 | 7.116 | 8.343 | 10.801 | 12.315 | 9.922 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Management | Management | 2025 | — | — |
AB Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Karlsen | Management | 0 companies |
| Anders Brindeby | Management | 0 companies |
| Dan Ingemar Nilsson | Board of Directors | 0 companies |
| Anders Brenningen | Board of Directors | 0 companies |
| Vegard Narmo | Chairman | 0 companies |