| Revenue | DKK 5,1M | -45% |
| EBITDA | DKK -2,1M | -299% |
| Net profit | DKK -2,4M | -5907% |
| Total assets | DKK 8M | -26% |
| Equity | DKK -1,2M | -194% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.332 | 6.716 | 7.197 | 7.564 | 6.672 | 8.222 | 6.508 | 4.095 | 5.577 | 5.562 | 6.242 | 7.980 | 9.302 | 5.099 |
| Staff expenses | -4.672 | -6.018 | -6.476 | -6.146 | -5.781 | -7.285 | -6.233 | -5.619 | -5.143 | -4.529 | -5.114 | -7.351 | -8.227 | -7.239 |
| EBITDA | 660 | 699 | 721 | 1.419 | 891 | 937 | 276 | -1.525 | 433 | 1.033 | 1.129 | 628 | 1.075 | -2.140 |
| Depreciation & amort. | 130 | -271 | -297 | -320 | -220 | -173 | -92 | -202 | -225 | -257 | -298 | -457 | -656 | -634 |
| EBIT | 530 | 428 | 424 | 1.099 | 671 | 764 | 184 | -1.726 | 208 | 775 | 831 | 171 | 419 | -2.775 |
| Net financials | -107 | -174 | -83 | -77 | -21 | -119 | -128 | -179 | -176 | -123 | -149 | -329 | -365 | -285 |
| Profit before tax | 423 | 254 | 340 | 1.021 | 651 | 645 | 56 | -1.905 | 32 | 653 | 681 | -157 | 54 | -3.060 |
| Tax | 105 | 67 | 86 | 243 | 139 | 151 | 16 | -416 | 9 | 149 | 142 | -34 | 13 | -668 |
| Net profit | 318 | 187 | 255 | 778 | 511 | 494 | 41 | -1.489 | 23 | 503 | 539 | -124 | 41 | -2.392 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.767 | 8.149 | 7.014 | 5.700 | 4.585 | 7.091 | 6.582 | 7.728 | 8.554 | 7.214 | 8.765 | 11.391 | 10.735 | 7.952 |
| Equity | 1.575 | 1.461 | 1.716 | 1.794 | 1.705 | 1.699 | 1.739 | 250 | 273 | 776 | 1.315 | 1.191 | 1.232 | -1.159 |
| Long-term debt | 0 | 0 | 0 | 0 | 176 | 113 | 0 | 354 | 117 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.136 | 6.634 | 5.266 | 3.875 | 2.704 | 5.248 | 4.712 | 7.123 | 8.163 | 6.352 | 7.243 | 10.000 | 9.257 | 9.112 |
| Total debt | 5.136 | 6.634 | 5.266 | 3.875 | 2.880 | 5.362 | 4.712 | 7.477 | 8.281 | 6.352 | 7.243 | 10.000 | 9.257 | 9.112 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAH HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Søndergaard Andersen | Management | 0 companies |
| Dolan Sund | Chairman | 0 companies |
| Dorte Skoven Pedersen | Chairman | 0 companies |
| Charlotte Marie Christensen | Board of Directors | 0 companies |