| Revenue | DKK 535K | -29% |
| EBITDA | DKK -185K | -335% |
| Net profit | DKK -209K | -450% |
| Total assets | DKK 844K | -32% |
| Equity | DKK -327K | -177% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 359 | 710 | 588 | 627 | 711 | 583 | 693 | 610 | 565 | 1.089 | 752 | 535 |
| Staff expenses | -453 | -513 | -428 | -574 | -576 | -681 | -753 | -538 | -502 | -582 | -673 | -666 |
| EBITDA | -93 | 197 | 160 | 53 | 135 | -98 | -59 | 72 | 63 | 507 | 79 | -185 |
| Depreciation & amort. | 114 | 68 | 58 | 54 | -8 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -208 | 130 | 102 | -1 | 128 | -100 | -59 | 72 | 63 | 507 | 79 | -185 |
| Net financials | -111 | -102 | -95 | -39 | -38 | -44 | -46 | -38 | -35 | -11 | 2 | 11 |
| Profit before tax | -319 | 28 | 6 | -40 | 90 | -143 | -105 | 33 | 29 | 497 | 81 | -174 |
| Tax | -79 | 20 | 10 | -6 | 21 | -30 | 6 | -29 | 8 | 110 | 21 | 35 |
| Net profit | -239 | 8 | -3 | -34 | 69 | -113 | -111 | 63 | 21 | 387 | 60 | -209 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.247 | 1.082 | 1.106 | 1.093 | 1.092 | 1.132 | 1.095 | 1.228 | 1.380 | 1.011 | 1.246 | 844 |
| Equity | -464 | -456 | -459 | -493 | -424 | -537 | -648 | -586 | -565 | -178 | -118 | -327 |
| Long-term debt | 289 | 805 | 780 | 961 | 991 | 1.166 | 1.183 | 1.089 | 660 | 155 | 0 | 0 |
| Short-term debt | 1.421 | 733 | 785 | 625 | 525 | 503 | 560 | 725 | 1.285 | 1.034 | 1.365 | 1.171 |
| Total debt | 1.710 | 1.538 | 1.565 | 1.586 | 1.516 | 1.669 | 1.743 | 1.814 | 1.945 | 1.189 | 1.365 | 1.171 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Management | Management | 2005 | — | — |
AV Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FABILD HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Fabricius Fabild | Management | 0 companies |
| Anders Vilhelm Fabild | Management | 0 companies |