| Revenue | DKK -78K | -58% |
| EBITDA | DKK -497K | +16% |
| Net profit | DKK -781K | -760% |
| Total assets | DKK 4,1M | -16% |
| Equity | DKK 4M | -16% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 258 | 309 | 334 | 362 | 395 | 236 | 236 | 234 | 206 | 144 | -132 | -185 | -78 |
| Staff expenses | -853 | -838 | -741 | -775 | -786 | -630 | -572 | -360 | -531 | -456 | -250 | -408 | -419 |
| EBITDA | -869 | -890 | -663 | -716 | -720 | -720 | -679 | -491 | -325 | -312 | -381 | -592 | -497 |
| Depreciation & amort. | -90 | -63 | -29 | -74 | -74 | -68 | -68 | -45 | -0 | -64 | -235 | -0 | -0 |
| EBIT | -959 | -954 | -692 | -791 | -795 | -788 | -747 | -536 | -325 | -376 | -616 | -592 | -497 |
| Net financials | -523 | -243 | 377 | 1.502 | 171 | 306 | -25 | -653 | -9 | 2.855 | -680 | 505 | -280 |
| Profit before tax | -1.482 | -1.197 | -314 | 711 | -623 | -482 | -772 | -1.189 | -334 | 2.479 | -1.296 | -87 | -776 |
| Tax | -144 | 80 | -118 | 375 | -13 | -17 | -16 | -11 | 38 | 231 | -145 | 4 | 4 |
| Net profit | -1.338 | -1.277 | -196 | 337 | -610 | -465 | -756 | -1.179 | -372 | 2.248 | -1.151 | -91 | -781 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.241 | 20.528 | 19.666 | 19.743 | 18.973 | 19.082 | 18.703 | 17.525 | 17.572 | 12.701 | 6.292 | 4.866 | 4.074 |
| Equity | 18.139 | 16.162 | 15.965 | 16.302 | 15.192 | 14.727 | 13.971 | 12.792 | 12.421 | 12.068 | 4.917 | 4.826 | 4.046 |
| Long-term debt | 424 | 341 | 456 | 80 | 91 | 106 | 121 | 14 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.102 | 4.366 | 3.700 | 3.441 | 3.782 | 4.356 | 4.732 | 4.719 | 5.152 | 495 | 1.375 | 40 | 28 |
| Total debt | 3.102 | 4.366 | 3.700 | 3.441 | 3.782 | 4.356 | 4.732 | 4.733 | 5.152 | 495 | 1.375 | 40 | 28 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 1997 | — | — |
JB Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 1997 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAVA ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Scheel | Management | 0 companies |
| Jørgen Byriel | Management | 0 companies |
| Kim Skinnerup | Board of Directors | 0 companies |
| Vagn Thorup | Chairman | 0 companies |
| Erik Røghat Iversen | Chairman | 0 companies |
| Henrik Scheel | Board of Directors | 0 companies |
| Bente Solvejg Scheel | Board of Directors | 0 companies |