| Revenue | DKK 1,6M | +68% |
| EBITDA | DKK 1,1M | +142% |
| Net profit | DKK 704K | +554% |
| Total assets | DKK 6,1M | -12% |
| Equity | DKK 1,6M | +83% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 414 | 595 | 786 | 926 | 1.557 |
| Staff expenses | -435 | -476 | -435 | -482 | -482 |
| EBITDA | -20 | 119 | 351 | 445 | 1.074 |
| Depreciation & amort. | -110 | -104 | -105 | -104 | -104 |
| EBIT | -131 | 15 | 247 | 341 | 971 |
| Net financials | -495 | -320 | -328 | -234 | -173 |
| Profit before tax | -625 | -305 | -81 | 108 | 797 |
| Tax | -73 | -0 | -0 | -0 | 93 |
| Net profit | -552 | -305 | -81 | 108 | 704 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.346 | 8.768 | 6.839 | 6.950 | 6.101 |
| Equity | 1.128 | 823 | 742 | 850 | 1.554 |
| Long-term debt | 3.061 | 2.027 | 1.581 | 1.645 | 1.232 |
| Short-term debt | 4.157 | 5.918 | 4.516 | 4.455 | 3.222 |
| Total debt | 7.218 | 7.945 | 6.097 | 6.100 | 4.454 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FI Management | Management | 1978 |
| Former (2) | ||
Rr | Audit | 1978 – 1992 |
HP Audit | Audit | 1978 – 1989 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2015 – 2023 | |
| Board of Directors | 1996 – 2001 | |
| Board of Directors | 2003 – 2015 | |
| Chairman | 1996 – 2003 | |
| Board of Directors | 1978 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor H. Gjessing | Audit | 0 companies |
| Hans Peter Larsen | Audit | 0 companies |
| Finn Ingemann Johansen | Management | 0 companies |
| Anja Büchmann Johansen | Board of Directors | 0 companies |
| Lone Johansen | Board of Directors | 0 companies |
| Søren Dybdahl Andersen | Board of Directors | 0 companies |
| Ole Sprechler Linnemann-Schmidt | Chairman | 0 companies |
| Pernille Ingemann Nielsen | Board of Directors | 0 companies |