| Revenue | DKK 45M | +2% |
| EBITDA | DKK 16,2M | -4% |
| Net profit | DKK 12,6M | +8% |
| Total assets | DKK 53M | +6% |
| Equity | DKK 16M | +9% |
| Employees | 44 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.227 | 16.894 | 21.469 | 22.692 | 29.304 | 34.191 | 36.055 | 38.461 | 39.474 | 42.856 | 49.596 | 44.226 | 44.049 | 45.004 |
| Staff expenses | -12.144 | -11.518 | -12.014 | -12.504 | -14.543 | -14.054 | -14.787 | -17.694 | -17.634 | -19.663 | -21.923 | -23.740 | -27.128 | -28.798 |
| EBITDA | 8.083 | 5.377 | 9.455 | 10.188 | 14.757 | 20.137 | 21.268 | 20.767 | 21.840 | 23.193 | 27.673 | 20.486 | 16.921 | 16.206 |
| Depreciation & amort. | 901 | 880 | 728 | 402 | 780 | -630 | -657 | -716 | -849 | -848 | -1.026 | -1.594 | -3.035 | -1.583 |
| EBIT | 7.182 | 4.497 | 8.727 | 9.786 | 13.977 | 19.507 | 20.611 | 20.051 | 20.991 | 22.345 | 26.647 | 18.892 | 13.886 | 14.623 |
| Net financials | -20 | -100 | 557 | 722 | 240 | -521 | 1.685 | 1.039 | 670 | 1.620 | 1.356 | 1.842 | 685 | 1.072 |
| Profit before tax | 7.162 | 4.397 | 9.284 | 10.508 | 14.217 | 18.986 | 22.296 | 21.090 | 21.661 | 23.965 | 28.003 | 20.734 | 14.571 | 15.695 |
| Tax | 1.798 | 1.050 | 2.298 | 2.488 | 3.212 | 4.241 | 4.590 | 4.429 | 4.657 | 5.020 | 5.915 | 4.039 | 2.920 | 3.110 |
| Net profit | 5.364 | 3.347 | 6.985 | 8.020 | 11.005 | 14.745 | 17.706 | 16.661 | 17.004 | 18.945 | 22.088 | 16.695 | 11.651 | 12.585 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.496 | 22.898 | 31.723 | 36.514 | 37.112 | 23.310 | 39.470 | 30.152 | 39.563 | 52.125 | 62.720 | 60.202 | 49.941 | 52.999 |
| Equity | 10.375 | 11.044 | 13.130 | 21.150 | 22.224 | 9.468 | 22.194 | 13.569 | 20.545 | 24.247 | 26.555 | 18.710 | 14.676 | 16.040 |
| Long-term debt | 1.627 | 1.477 | 2.995 | 2.823 | 2.652 | 2.612 | 4.866 | 2.777 | 3.561 | 3.334 | 12.705 | 11.609 | 10.479 | 9.221 |
| Short-term debt | 8.636 | 9.617 | 14.866 | 11.779 | 11.534 | 10.257 | 14.012 | 13.052 | 14.744 | 23.936 | 22.821 | 29.350 | 24.433 | 26.394 |
| Total debt | 10.263 | 11.094 | 17.862 | 14.602 | 14.185 | 12.869 | 16.445 | 15.829 | 18.305 | 27.270 | 35.526 | 40.959 | 34.912 | 35.615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Management | Management | 2014 | — | — |
JM Management | Management | 1995 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
BK Management | Management | 1982 | — | — |
OH Management | Management | 1982 | — | — |
JM Management | Management | 1999 | — | — |
MT Management | Management | 2025 | — | — |
MJ Management | Management | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1982 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1982 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1982 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FPE FEM B ApS | Company | 100.0% | 100.0% | 2019 |
FPE FEM ApS | Company | 100.0% | 100.0% | 2017 |
TANTEC HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Egede Saabye | Management | 0 companies |
| Johannes Maria van Steenacker | Management | 0 companies |
| Joakim Haulrik | Chief Executive Officer | 0 companies |
| Bjarne Kjær Nielsen | Management | 0 companies |
| Ole Høyer Jensen | Management | 0 companies |
| Jürgen Manfred Morlock | Management | 0 companies |
| Morten Thrane | Management | 0 companies |
| Morten Jørgensen | Management | 0 companies |
| Hans Christian Bach Madsen | Board of Directors | 0 companies |
| Mark Blitshteyn | Board of Directors | 0 companies |
| Hans Jørn Mortensen | Chairman | 0 companies |
| Bernd Petersen | Board of Directors | 0 companies |
| Christian Elbrønd | Board of Directors | 0 companies |
| Jesper Groth Uhrenholt | Board of Directors | 0 companies |
| Bent Bechmann | Chairman | 0 companies |
| Dietmar Walter | Board of Directors | 0 companies |
| Knud Erik Hansen | Board of Directors | 0 companies |
| Jytte Clausen Sandvej | Board of Directors | 0 companies |
| Otto Popp Clausen | Board of Directors | 0 companies |
| Klaus Muhle Rehr | Board of Directors | 0 companies |
| Kurt Flemming Holmsted | Deputy Chairman | 0 companies |
| Christian Dalum | Chairman | 0 companies |
| Christen Højgaard Nielsen | Board of Directors | 0 companies |
| Jesper Andersen | Board of Directors | 0 companies |