| Revenue | DKK 36,4M | -3% |
| EBITDA | DKK 9M | -2% |
| Net profit | DKK 9M | +0% |
| Total assets | DKK 22,9M | -7% |
| Equity | DKK 15,5M | +3% |
| Employees | 27 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 27.530 | 39.430 | 40.391 | 37.601 | 36.439 |
| Staff expenses | -22.665 | -28.607 | -30.658 | -28.455 | -27.456 |
| EBITDA | 4.866 | 10.823 | 9.734 | 9.146 | 8.982 |
| Depreciation & amort. | -267 | -159 | -100 | -57 | -105 |
| EBIT | 4.599 | 10.665 | 9.634 | 9.090 | 8.877 |
| Net financials | -99 | -165 | -134 | -90 | 123 |
| Profit before tax | 4.500 | 10.500 | 9.500 | 9.000 | 9.000 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 4.500 | 10.500 | 9.500 | 9.000 | 9.000 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 25.740 | 24.127 | 27.804 | 24.665 | 22.874 |
| Equity | 9.542 | 15.542 | 15.042 | 15.042 | 15.542 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.197 | 8.585 | 12.762 | 9.293 | 7.332 |
| Total debt | 16.197 | 8.585 | 12.762 | 9.293 | 7.332 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2023 | |
VM HOLDING ApS | Company | 15.0% | 15.0% | 2023 |
Reich Sparre Holding ApS | Company | 15.0% | 15.0% | 2024 |
BORDERLESS ApS | Company | 15.0% | 15.0% | 2023 |
Holdingselskabet P. Poulsen II ApS | Company | 15.0% | 15.0% | 2023 |
CHOLEWA BUSINESS CONSULTING ApS | Company | 10.0% | 0.0% | 2020 |
STJERNSTRØM HOLDING ApS | Company | 15.0% | 20.0% | 2021 |
BRØCKNER CONSULT ApS | Company | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Krogh Rants | Management | 0 companies |
| Erik Holst Jørgensen | Chairman | 0 companies |
| Christian Engelsen | Chairman | 0 companies |
| Christian Reich | Board of Directors | 0 companies |
| Peter Poulsen | Board of Directors | 0 companies |
| Jesper Brøckner Nielsen | Board of Directors | 0 companies |
| Kenneth Vinther Mortensen | Board of Directors | 0 companies |