| Revenue | DKK 11,1M | +1% |
| EBITDA | DKK 6,1M | +1% |
| Net profit | DKK 3,2M | +0% |
| Total assets | DKK 36,2M | +33% |
| Equity | DKK 12,2M | +35% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 19.524 | 17.557 | 9.397 | 11.020 | 11.124 |
| Staff expenses | -14.113 | -14.091 | -5.747 | -4.964 | -5.007 |
| EBITDA | 5.410 | 3.466 | 3.650 | 6.056 | 6.118 |
| Depreciation & amort. | -5.097 | -2.239 | -1.056 | -1.242 | -1.004 |
| EBIT | 313 | 1.227 | 2.594 | 4.814 | 5.114 |
| Net financials | -1.058 | -843 | -1.015 | -584 | -740 |
| Profit before tax | -744 | 384 | 1.580 | 4.230 | 4.374 |
| Tax | -242 | 121 | 445 | 1.065 | 1.194 |
| Net profit | -503 | 263 | 1.135 | 3.166 | 3.180 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 41.505 | 28.009 | 27.332 | 27.348 | 36.247 |
| Equity | 11.306 | 3.067 | 5.876 | 9.042 | 12.222 |
| Long-term debt | 8.689 | 5.151 | 3.073 | 2.974 | 999 |
| Short-term debt | 21.510 | 18.339 | 18.382 | 15.233 | 22.930 |
| Total debt | 30.199 | 23.491 | 21.456 | 18.207 | 23.929 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
FO Management | Management | 1980 – 2011 |
MK Management | Management | 1998 – 2011 |
BA Management | Management | 1980 – 1996 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2020 – 2024 | |
| Chairman | 2020 – 2024 | |
| Board of Directors | 2011 – 2011 | |
| Board of Directors | 2011 – 2011 | |
| Board of Directors | 1980 – 1998 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2020 | |
| Individual | 25–33.32% | 25–33.32% | 2011 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Olesen | Management | 0 companies |
| Mogens Karsten Kroer | Management | 0 companies |
| Bent Andreas Hakanowitz | Management | 0 companies |
| Sarah Sandy Thomsen | Board of Directors | 0 companies |
| Jeanette Sandy Shalmi | Chairman | 0 companies |
| Alex Nørskov | Board of Directors | 0 companies |
| Niels Meinel | Board of Directors | 0 companies |
| Børge Leif Sørensen | Board of Directors | 0 companies |