| Revenue | DKK 1,2M | +26% |
| EBITDA | DKK 94K | -27% |
| Net profit | DKK 15K | -80% |
| Total assets | DKK 3,1M | +29% |
| Equity | DKK 1,6M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.193 | 897 | 823 | 632 | 603 | 569 | 871 | 707 | 635 | 949 | 820 | 1.027 | 979 | 1.230 |
| Staff expenses | -1.354 | -877 | -614 | -549 | -539 | -522 | -512 | -662 | -556 | -770 | -584 | -676 | -850 | -1.136 |
| EBITDA | -160 | 20 | 209 | 84 | 64 | 47 | 360 | 45 | 79 | 179 | 237 | 350 | 129 | 94 |
| Depreciation & amort. | -85 | -58 | -19 | -13 | -15 | -21 | -17 | -26 | -42 | -63 | -58 | -58 | -30 | -70 |
| EBIT | -245 | -38 | 190 | 70 | 49 | 27 | 343 | 19 | 37 | 116 | 179 | 292 | 99 | 24 |
| Net financials | -5 | -22 | -30 | -36 | -32 | -7 | 21 | -8 | 11 | -2 | -3 | -7 | -9 | -5 |
| Profit before tax | -250 | -60 | 160 | 34 | 17 | 19 | 363 | 10 | 48 | 114 | 175 | 285 | 90 | 19 |
| Tax | -58 | -14 | 39 | 9 | 4 | 2 | 83 | 4 | 10 | 26 | 40 | 71 | 14 | 3 |
| Net profit | -192 | -46 | 121 | 25 | 13 | 17 | 281 | 6 | 38 | 88 | 135 | 214 | 76 | 15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.573 | 2.604 | 2.476 | 2.804 | 2.026 | 2.067 | 2.124 | 2.554 | 2.294 | 2.561 | 2.407 | 2.635 | 2.414 | 3.119 |
| Equity | 808 | 1.012 | 1.133 | 1.158 | 1.171 | 1.189 | 1.470 | 1.476 | 1.514 | 1.602 | 1.737 | 1.651 | 1.627 | 1.642 |
| Long-term debt | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.728 | 1.586 | 1.340 | 1.641 | 849 | 865 | 647 | 1.062 | 768 | 951 | 668 | 984 | 787 | 1.477 |
| Total debt | 2.763 | 1.586 | 1.340 | 1.641 | 849 | 865 | 647 | 1.062 | 768 | 951 | 668 | 984 | 787 | 1.477 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
EJ Audit | Audit | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F.A.H.S. AF 1991 ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Bitsch Knudsen | Chief Executive Officer | 0 companies |
| Erling Jensen Lund | Audit | 0 companies |
| Sune Bitsch Knudsen | Board of Directors | 0 companies |
| Jette Sørensen | Chairman | 0 companies |